[XL] QoQ TTM Result on 31-Jul-2002 [#2]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 38.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 48,075 48,514 44,517 41,050 27,346 16,491 7,800 237.28%
PBT 20,910 22,831 19,064 18,884 12,803 5,663 4,221 191.45%
Tax -6,599 -8,671 -6,901 -6,658 -4,554 -1,063 -1,316 193.83%
NP 14,311 14,160 12,163 12,226 8,249 4,600 2,905 190.36%
-
NP to SH 14,311 16,358 14,361 14,424 10,447 4,600 2,905 190.36%
-
Tax Rate 31.56% 37.98% 36.20% 35.26% 35.57% 18.77% 31.18% -
Total Cost 33,764 34,354 32,354 28,824 19,097 11,891 4,895 263.63%
-
Net Worth 132,630 48,261 92,159 89,289 86,880 77,878 70,473 52.60%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 1,447 1,447 1,374 1,374 1,374 1,374 - -
Div Payout % 10.12% 8.85% 9.57% 9.53% 13.16% 29.88% - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 132,630 48,261 92,159 89,289 86,880 77,878 70,473 52.60%
NOSH 66,315 48,261 48,251 48,264 48,267 45,810 40,973 37.97%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 29.77% 29.19% 27.32% 29.78% 30.17% 27.89% 37.24% -
ROE 10.79% 33.89% 15.58% 16.15% 12.02% 5.91% 4.12% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 72.49 100.52 92.26 85.05 56.66 36.00 19.04 144.42%
EPS 21.58 33.89 29.76 29.89 21.64 10.04 7.09 110.45%
DPS 2.18 3.00 2.85 2.85 2.85 3.00 0.00 -
NAPS 2.00 1.00 1.91 1.85 1.80 1.70 1.72 10.60%
Adjusted Per Share Value based on latest NOSH - 48,264
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 11.03 11.13 10.21 9.42 6.27 3.78 1.79 237.23%
EPS 3.28 3.75 3.29 3.31 2.40 1.06 0.67 189.15%
DPS 0.33 0.33 0.32 0.32 0.32 0.32 0.00 -
NAPS 0.3042 0.1107 0.2114 0.2048 0.1993 0.1786 0.1616 52.63%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 - -
Price 2.58 2.66 2.94 2.68 2.62 3.18 0.00 -
P/RPS 3.56 2.65 3.19 3.15 4.62 8.83 0.00 -
P/EPS 11.96 7.85 9.88 8.97 12.10 31.67 0.00 -
EY 8.36 12.74 10.12 11.15 8.26 3.16 0.00 -
DY 0.85 1.13 0.97 1.06 1.09 0.94 0.00 -
P/NAPS 1.29 2.66 1.54 1.45 1.46 1.87 0.00 -
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 25/06/03 31/03/03 30/12/02 26/09/02 - - - -
Price 2.77 2.50 2.85 2.55 0.00 0.00 0.00 -
P/RPS 3.82 2.49 3.09 3.00 0.00 0.00 0.00 -
P/EPS 12.84 7.38 9.58 8.53 0.00 0.00 0.00 -
EY 7.79 13.56 10.44 11.72 0.00 0.00 0.00 -
DY 0.79 1.20 1.00 1.12 0.00 0.00 0.00 -
P/NAPS 1.39 2.50 1.49 1.38 0.00 0.00 0.00 -

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