[XL] QoQ TTM Result on 31-Oct-2001 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
03-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 41,050 27,346 16,491 7,800 0 -
PBT 18,884 12,803 5,663 4,221 0 -
Tax -6,658 -4,554 -1,063 -1,316 0 -
NP 12,226 8,249 4,600 2,905 0 -
-
NP to SH 14,424 10,447 4,600 2,905 0 -
-
Tax Rate 35.26% 35.57% 18.77% 31.18% - -
Total Cost 28,824 19,097 11,891 4,895 0 -
-
Net Worth 89,289 86,880 77,878 70,473 0 -
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 1,374 1,374 1,374 - - -
Div Payout % 9.53% 13.16% 29.88% - - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 89,289 86,880 77,878 70,473 0 -
NOSH 48,264 48,267 45,810 40,973 0 -
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 29.78% 30.17% 27.89% 37.24% 0.00% -
ROE 16.15% 12.02% 5.91% 4.12% 0.00% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 85.05 56.66 36.00 19.04 0.00 -
EPS 29.89 21.64 10.04 7.09 0.00 -
DPS 2.85 2.85 3.00 0.00 0.00 -
NAPS 1.85 1.80 1.70 1.72 0.00 -
Adjusted Per Share Value based on latest NOSH - 40,973
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 9.42 6.27 3.78 1.79 0.00 -
EPS 3.31 2.40 1.06 0.67 0.00 -
DPS 0.32 0.32 0.32 0.00 0.00 -
NAPS 0.2048 0.1993 0.1786 0.1616 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 31/07/02 30/04/02 30/01/02 - - -
Price 2.68 2.62 3.18 0.00 0.00 -
P/RPS 3.15 4.62 8.83 0.00 0.00 -
P/EPS 8.97 12.10 31.67 0.00 0.00 -
EY 11.15 8.26 3.16 0.00 0.00 -
DY 1.06 1.09 0.94 0.00 0.00 -
P/NAPS 1.45 1.46 1.87 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 26/09/02 - - - - -
Price 2.55 0.00 0.00 0.00 0.00 -
P/RPS 3.00 0.00 0.00 0.00 0.00 -
P/EPS 8.53 0.00 0.00 0.00 0.00 -
EY 11.72 0.00 0.00 0.00 0.00 -
DY 1.12 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.00 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