[XL] QoQ TTM Result on 31-Jan-2015 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
26-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- -25.15%
YoY- 142.88%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 13,539 12,664 12,266 12,707 12,240 11,795 11,270 12.97%
PBT 1,639 1,012 872 646 678 343 -430 -
Tax -154 -160 -147 -143 -6 -3 102 -
NP 1,485 852 725 503 672 340 -328 -
-
NP to SH 1,565 852 725 503 672 340 -328 -
-
Tax Rate 9.40% 15.81% 16.86% 22.14% 0.88% 0.87% - -
Total Cost 12,054 11,812 11,541 12,204 11,568 11,455 11,598 2.59%
-
Net Worth 48,186 47,666 50,374 47,372 49,919 46,451 47,015 1.64%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 48,186 47,666 50,374 47,372 49,919 46,451 47,015 1.64%
NOSH 73,009 73,333 77,500 72,881 77,999 72,580 73,461 -0.40%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 10.97% 6.73% 5.91% 3.96% 5.49% 2.88% -2.91% -
ROE 3.25% 1.79% 1.44% 1.06% 1.35% 0.73% -0.70% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 18.54 17.27 15.83 17.44 15.69 16.25 15.34 13.42%
EPS 2.14 1.16 0.94 0.69 0.86 0.47 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.65 0.65 0.64 0.64 0.64 2.06%
Adjusted Per Share Value based on latest NOSH - 72,881
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 3.11 2.90 2.81 2.91 2.81 2.71 2.58 13.22%
EPS 0.36 0.20 0.17 0.12 0.15 0.08 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1105 0.1093 0.1155 0.1087 0.1145 0.1065 0.1078 1.65%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.45 0.605 0.355 0.355 0.38 0.35 0.265 -
P/RPS 2.43 3.50 2.24 2.04 2.42 2.15 1.73 25.34%
P/EPS 20.99 52.07 37.95 51.44 44.11 74.72 -59.35 -
EY 4.76 1.92 2.64 1.94 2.27 1.34 -1.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.93 0.55 0.55 0.59 0.55 0.41 39.98%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 28/12/15 28/09/15 24/06/15 26/03/15 30/12/14 25/09/14 26/06/14 -
Price 0.45 0.52 0.53 0.345 0.33 0.42 0.285 -
P/RPS 2.43 3.01 3.35 1.98 2.10 2.58 1.86 19.44%
P/EPS 20.99 44.76 56.66 49.99 38.30 89.66 -63.83 -
EY 4.76 2.23 1.77 2.00 2.61 1.12 -1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.80 0.82 0.53 0.52 0.66 0.45 31.58%

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