[XL] QoQ TTM Result on 31-Oct-2003 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
26-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 10.03%
YoY- 9.1%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 49,130 48,064 47,342 48,040 46,206 48,075 48,514 0.84%
PBT 24,560 22,771 22,267 22,369 20,599 20,910 22,831 4.99%
Tax -5,842 -5,381 -5,654 -6,701 -6,359 -6,599 -8,671 -23.16%
NP 18,718 17,390 16,613 15,668 14,240 14,311 14,160 20.46%
-
NP to SH 18,718 17,390 16,613 15,668 14,240 14,311 16,358 9.40%
-
Tax Rate 23.79% 23.63% 25.39% 29.96% 30.87% 31.56% 37.98% -
Total Cost 30,412 30,674 30,729 32,372 31,966 33,764 34,354 -7.81%
-
Net Worth 119,053 116,057 110,853 106,388 96,563 132,630 48,261 82.67%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 2,173 2,173 2,173 1,447 1,447 1,447 1,447 31.17%
Div Payout % 11.61% 12.50% 13.08% 9.24% 10.17% 10.12% 8.85% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 119,053 116,057 110,853 106,388 96,563 132,630 48,261 82.67%
NOSH 72,593 72,535 72,453 72,372 48,281 66,315 48,261 31.31%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 38.10% 36.18% 35.09% 32.61% 30.82% 29.77% 29.19% -
ROE 15.72% 14.98% 14.99% 14.73% 14.75% 10.79% 33.89% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 67.68 66.26 65.34 66.38 95.70 72.49 100.52 -23.19%
EPS 25.78 23.97 22.93 21.65 29.49 21.58 33.89 -16.68%
DPS 3.00 3.00 3.00 2.00 3.00 2.18 3.00 0.00%
NAPS 1.64 1.60 1.53 1.47 2.00 2.00 1.00 39.11%
Adjusted Per Share Value based on latest NOSH - 72,372
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 11.27 11.02 10.86 11.02 10.60 11.03 11.13 0.83%
EPS 4.29 3.99 3.81 3.59 3.27 3.28 3.75 9.39%
DPS 0.50 0.50 0.50 0.33 0.33 0.33 0.33 31.95%
NAPS 0.2731 0.2662 0.2543 0.244 0.2215 0.3042 0.1107 82.67%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 2.53 2.58 2.41 2.08 3.28 2.58 2.66 -
P/RPS 3.74 3.89 3.69 3.13 3.43 3.56 2.65 25.84%
P/EPS 9.81 10.76 10.51 9.61 11.12 11.96 7.85 16.03%
EY 10.19 9.29 9.51 10.41 8.99 8.36 12.74 -13.84%
DY 1.19 1.16 1.24 0.96 0.91 0.85 1.13 3.51%
P/NAPS 1.54 1.61 1.58 1.41 1.64 1.29 2.66 -30.55%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 29/09/04 22/06/04 30/03/04 26/12/03 26/09/03 25/06/03 31/03/03 -
Price 2.55 2.50 2.63 2.20 1.86 2.77 2.50 -
P/RPS 3.77 3.77 4.03 3.31 1.94 3.82 2.49 31.88%
P/EPS 9.89 10.43 11.47 10.16 6.31 12.84 7.38 21.57%
EY 10.11 9.59 8.72 9.84 15.86 7.79 13.56 -17.79%
DY 1.18 1.20 1.14 0.91 1.61 0.79 1.20 -1.11%
P/NAPS 1.55 1.56 1.72 1.50 0.93 1.39 2.50 -27.31%

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