[XL] QoQ TTM Result on 31-Jul-2014 [#2]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
25-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 203.66%
YoY- 102.13%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 12,266 12,707 12,240 11,795 11,270 10,854 10,173 13.32%
PBT 872 646 678 343 -430 -1,258 -12,757 -
Tax -147 -143 -6 -3 102 85 -605 -61.16%
NP 725 503 672 340 -328 -1,173 -13,362 -
-
NP to SH 725 503 672 340 -328 -1,173 -13,362 -
-
Tax Rate 16.86% 22.14% 0.88% 0.87% - - - -
Total Cost 11,541 12,204 11,568 11,455 11,598 12,027 23,535 -37.89%
-
Net Worth 50,374 47,372 49,919 46,451 47,015 46,751 46,879 4.92%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 50,374 47,372 49,919 46,451 47,015 46,751 46,879 4.92%
NOSH 77,500 72,881 77,999 72,580 73,461 73,048 73,249 3.84%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 5.91% 3.96% 5.49% 2.88% -2.91% -10.81% -131.35% -
ROE 1.44% 1.06% 1.35% 0.73% -0.70% -2.51% -28.50% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 15.83 17.44 15.69 16.25 15.34 14.86 13.89 9.13%
EPS 0.94 0.69 0.86 0.47 -0.45 -1.61 -18.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.64 0.64 0.64 0.64 0.64 1.04%
Adjusted Per Share Value based on latest NOSH - 72,580
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 2.81 2.91 2.81 2.71 2.58 2.49 2.33 13.33%
EPS 0.17 0.12 0.15 0.08 -0.08 -0.27 -3.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1155 0.1087 0.1145 0.1065 0.1078 0.1072 0.1075 4.91%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.355 0.355 0.38 0.35 0.265 0.23 0.22 -
P/RPS 2.24 2.04 2.42 2.15 1.73 1.55 1.58 26.28%
P/EPS 37.95 51.44 44.11 74.72 -59.35 -14.32 -1.21 -
EY 2.64 1.94 2.27 1.34 -1.68 -6.98 -82.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.59 0.55 0.41 0.36 0.34 37.92%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 24/06/15 26/03/15 30/12/14 25/09/14 26/06/14 26/03/14 26/12/13 -
Price 0.53 0.345 0.33 0.42 0.285 0.25 0.215 -
P/RPS 3.35 1.98 2.10 2.58 1.86 1.68 1.55 67.39%
P/EPS 56.66 49.99 38.30 89.66 -63.83 -15.57 -1.18 -
EY 1.77 2.00 2.61 1.12 -1.57 -6.42 -84.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.53 0.52 0.66 0.45 0.39 0.34 80.13%

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