[XL] QoQ Quarter Result on 31-Oct-2002 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -28.54%
YoY- -2.17%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 11,835 10,416 12,688 11,267 13,704 10,855 8,691 22.92%
PBT 5,770 5,219 5,209 4,401 6,081 5,847 1,442 152.68%
Tax -1,864 -1,419 -1,517 -1,559 -2,104 -2,198 253 -
NP 3,906 3,800 3,692 2,842 3,977 3,649 1,695 74.73%
-
NP to SH 3,906 3,800 3,692 2,842 3,977 3,649 1,695 74.73%
-
Tax Rate 32.31% 27.19% 29.12% 35.42% 34.60% 37.59% -17.55% -
Total Cost 7,929 6,616 8,996 8,425 9,727 7,206 6,996 8.72%
-
Net Worth 102,357 132,630 95,557 92,159 89,289 86,880 77,878 20.04%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - 1,447 - - - 1,374 -
Div Payout % - - 39.22% - - - 81.08% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 102,357 132,630 95,557 92,159 89,289 86,880 77,878 20.04%
NOSH 48,281 66,315 48,261 48,251 48,264 48,267 45,810 3.57%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 33.00% 36.48% 29.10% 25.22% 29.02% 33.62% 19.50% -
ROE 3.82% 2.87% 3.86% 3.08% 4.45% 4.20% 2.18% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 24.51 15.71 26.29 23.35 28.39 22.49 18.97 18.68%
EPS 8.09 5.24 7.65 5.89 8.24 7.56 3.70 68.70%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 2.12 2.00 1.98 1.91 1.85 1.80 1.70 15.90%
Adjusted Per Share Value based on latest NOSH - 48,251
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 2.71 2.39 2.91 2.58 3.14 2.49 1.99 22.92%
EPS 0.90 0.87 0.85 0.65 0.91 0.84 0.39 74.89%
DPS 0.00 0.00 0.33 0.00 0.00 0.00 0.32 -
NAPS 0.2348 0.3042 0.2192 0.2114 0.2048 0.1993 0.1786 20.06%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 -
Price 3.28 2.58 2.66 2.94 2.68 2.62 3.18 -
P/RPS 13.38 16.43 10.12 12.59 9.44 11.65 16.76 -13.97%
P/EPS 40.54 45.02 34.77 49.92 32.52 34.66 85.95 -39.48%
EY 2.47 2.22 2.88 2.00 3.07 2.89 1.16 65.73%
DY 0.00 0.00 1.13 0.00 0.00 0.00 0.94 -
P/NAPS 1.55 1.29 1.34 1.54 1.45 1.46 1.87 -11.79%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 26/09/03 25/06/03 31/03/03 30/12/02 26/09/02 26/06/02 05/04/02 -
Price 1.86 2.77 2.50 2.85 2.55 2.52 2.53 -
P/RPS 7.59 17.64 9.51 12.21 8.98 11.21 13.34 -31.40%
P/EPS 22.99 48.34 32.68 48.39 30.95 33.33 68.38 -51.74%
EY 4.35 2.07 3.06 2.07 3.23 3.00 1.46 107.47%
DY 0.00 0.00 1.20 0.00 0.00 0.00 1.19 -
P/NAPS 0.88 1.39 1.26 1.49 1.38 1.40 1.49 -29.67%

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