[XL] QoQ Quarter Result on 30-Apr-2022

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
29-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
30-Apr-2022
Profit Trend
QoQ- -9.0%
YoY- 147.64%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Quarter Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 10,504 15,111 19,175 24,469 27,690 22,204 28,725 -48.76%
PBT 1,462 -114 528 483 850 74 365 151.57%
Tax -61 -17 -85 -210 -550 3 -52 11.19%
NP 1,401 -131 443 273 300 77 313 170.85%
-
NP to SH 1,390 -77 471 273 300 77 313 169.44%
-
Tax Rate 4.17% - 16.10% 43.48% 64.71% -4.05% 14.25% -
Total Cost 9,103 15,242 18,732 24,196 27,390 22,127 28,412 -53.08%
-
Net Worth 138,403 132,764 137,207 124,262 104,387 76,397 60,144 74.03%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 138,403 132,764 137,207 124,262 104,387 76,397 60,144 74.03%
NOSH 235,209 219,111 218,169 218,169 141,467 118,954 95,848 81.63%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 13.34% -0.87% 2.31% 1.12% 1.08% 0.35% 1.09% -
ROE 1.00% -0.06% 0.34% 0.22% 0.29% 0.10% 0.52% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 4.48 6.94 8.80 13.59 21.22 21.80 30.09 -71.81%
EPS 0.59 -0.04 0.22 0.15 0.23 0.08 0.33 47.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.61 0.63 0.69 0.80 0.75 0.63 -4.26%
Adjusted Per Share Value based on latest NOSH - 218,169
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 2.41 3.47 4.40 5.61 6.35 5.09 6.59 -48.76%
EPS 0.32 -0.02 0.11 0.06 0.07 0.02 0.07 174.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3174 0.3045 0.3147 0.285 0.2394 0.1752 0.138 73.97%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 0.815 0.67 0.70 0.78 0.715 0.68 0.78 -
P/RPS 18.20 9.65 7.95 5.74 3.37 3.12 2.59 265.57%
P/EPS 137.54 -1,893.80 323.68 514.54 310.99 899.57 237.91 -30.53%
EY 0.73 -0.05 0.31 0.19 0.32 0.11 0.42 44.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.10 1.11 1.13 0.89 0.91 1.24 7.37%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 30/03/23 28/12/22 27/09/22 29/06/22 29/03/22 22/12/21 28/09/21 -
Price 0.755 0.78 0.68 0.705 0.745 0.685 0.81 -
P/RPS 16.86 11.23 7.72 5.19 3.51 3.14 2.69 238.80%
P/EPS 127.42 -2,204.73 314.43 465.07 324.04 906.18 247.06 -35.61%
EY 0.78 -0.05 0.32 0.22 0.31 0.11 0.40 55.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.28 1.08 1.02 0.93 0.91 1.29 -0.51%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment