[XL] QoQ TTM Result on 31-Jan-2022

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
29-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jan-2022
Profit Trend
QoQ- 178.0%
YoY- -75.0%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 86,445 93,538 103,088 84,237 62,266 47,810 27,038 116.56%
PBT 1,747 1,935 1,772 763 -30 231 413 160.86%
Tax -862 -842 -809 -646 -120 -190 -248 128.93%
NP 885 1,093 963 117 -150 41 165 205.47%
-
NP to SH 967 1,121 963 117 -150 41 165 224.01%
-
Tax Rate 49.34% 43.51% 45.65% 84.67% - 82.25% 60.05% -
Total Cost 85,560 92,445 102,125 84,120 62,416 47,769 26,873 115.96%
-
Net Worth 132,764 137,207 124,262 104,387 76,397 60,144 59,190 71.09%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 132,764 137,207 124,262 104,387 76,397 60,144 59,190 71.09%
NOSH 219,111 218,169 218,169 141,467 118,954 95,848 95,848 73.27%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 1.02% 1.17% 0.93% 0.14% -0.24% 0.09% 0.61% -
ROE 0.73% 0.82% 0.77% 0.11% -0.20% 0.07% 0.28% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 39.72 42.95 57.24 64.56 61.13 50.08 28.32 25.22%
EPS 0.44 0.51 0.53 0.09 -0.15 0.04 0.17 88.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.63 0.69 0.80 0.75 0.63 0.62 -1.07%
Adjusted Per Share Value based on latest NOSH - 141,467
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 19.83 21.45 23.64 19.32 14.28 10.97 6.20 116.62%
EPS 0.22 0.26 0.22 0.03 -0.03 0.01 0.04 210.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3045 0.3147 0.285 0.2394 0.1752 0.138 0.1358 71.06%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 0.67 0.70 0.78 0.715 0.68 0.78 1.58 -
P/RPS 1.69 1.63 1.36 1.11 1.11 1.56 5.58 -54.80%
P/EPS 150.80 136.00 145.87 797.40 -461.78 1,816.22 914.18 -69.82%
EY 0.66 0.74 0.69 0.13 -0.22 0.06 0.11 229.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.11 1.13 0.89 0.91 1.24 2.55 -42.82%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 28/12/22 27/09/22 29/06/22 29/03/22 22/12/21 28/09/21 24/06/21 -
Price 0.78 0.68 0.705 0.745 0.685 0.81 0.87 -
P/RPS 1.96 1.58 1.23 1.15 1.12 1.62 3.07 -25.79%
P/EPS 175.56 132.11 131.84 830.86 -465.17 1,886.08 503.38 -50.35%
EY 0.57 0.76 0.76 0.12 -0.21 0.05 0.20 100.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.08 1.02 0.93 0.91 1.29 1.40 -5.78%

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