[XL] QoQ TTM Result on 31-Jul-2007 [#2]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
27-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- -22.03%
YoY- -43.77%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 27,240 32,523 37,839 39,263 39,698 38,083 35,895 -16.81%
PBT -5,327 2,214 6,186 8,708 10,188 9,339 8,036 -
Tax 4,019 -480 -1,466 -4,040 -4,201 -2,311 -1,878 -
NP -1,308 1,734 4,720 4,668 5,987 7,028 6,158 -
-
NP to SH -1,308 1,734 4,720 4,668 5,987 7,028 6,158 -
-
Tax Rate - 21.68% 23.70% 46.39% 41.23% 24.75% 23.37% -
Total Cost 28,548 30,789 33,119 34,595 33,711 31,055 29,737 -2.68%
-
Net Worth 140,998 143,851 144,744 143,153 143,330 72,608 141,620 -0.29%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 730 730 1,815 1,815 1,815 1,815 3,273 -63.25%
Div Payout % 0.00% 42.11% 38.46% 38.89% 30.32% 25.83% 53.17% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 140,998 143,851 144,744 143,153 143,330 72,608 141,620 -0.29%
NOSH 72,679 73,020 73,103 72,666 72,389 72,608 72,999 -0.29%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin -4.80% 5.33% 12.47% 11.89% 15.08% 18.45% 17.16% -
ROE -0.93% 1.21% 3.26% 3.26% 4.18% 9.68% 4.35% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 37.48 44.54 51.76 54.03 54.84 52.45 49.17 -16.56%
EPS -1.80 2.37 6.46 6.42 8.27 9.68 8.44 -
DPS 1.00 1.00 2.50 2.50 2.50 2.50 4.50 -63.34%
NAPS 1.94 1.97 1.98 1.97 1.98 1.00 1.94 0.00%
Adjusted Per Share Value based on latest NOSH - 72,666
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 6.25 7.46 8.68 9.01 9.11 8.73 8.23 -16.77%
EPS -0.30 0.40 1.08 1.07 1.37 1.61 1.41 -
DPS 0.17 0.17 0.42 0.42 0.42 0.42 0.75 -62.85%
NAPS 0.3234 0.3299 0.332 0.3283 0.3288 0.1665 0.3248 -0.28%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.70 0.62 0.83 0.77 0.78 0.81 1.04 -
P/RPS 1.87 1.39 1.60 1.43 1.42 1.54 2.12 -8.03%
P/EPS -38.90 26.11 12.86 11.99 9.43 8.37 12.33 -
EY -2.57 3.83 7.78 8.34 10.60 11.95 8.11 -
DY 1.43 1.61 3.01 3.25 3.21 3.09 4.33 -52.25%
P/NAPS 0.36 0.31 0.42 0.39 0.39 0.81 0.54 -23.70%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 26/06/08 31/03/08 28/12/07 27/09/07 28/06/07 29/03/07 29/12/06 -
Price 0.52 0.65 0.80 0.74 0.78 0.76 0.75 -
P/RPS 1.39 1.46 1.55 1.37 1.42 1.45 1.53 -6.20%
P/EPS -28.89 27.37 12.39 11.52 9.43 7.85 8.89 -
EY -3.46 3.65 8.07 8.68 10.60 12.74 11.25 -
DY 1.92 1.54 3.13 3.38 3.21 3.29 6.00 -53.24%
P/NAPS 0.27 0.33 0.40 0.38 0.39 0.76 0.39 -21.75%

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