[XL] YoY Annual (Unaudited) Result on 30-Apr-2023 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
30-Jun-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
30-Apr-2023 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/04/24 30/04/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 70,533 84,389 84,237 27,824 14,073 12,967 13,204 30.75%
PBT 6,901 6,048 762 691 -688 -800 114 92.82%
Tax 98 -591 -646 -223 -101 -125 -35 -
NP 6,999 5,457 116 468 -789 -925 79 104.93%
-
NP to SH 7,310 5,613 116 468 -789 -925 79 106.36%
-
Tax Rate -1.42% 9.77% 84.78% 32.27% - - 30.70% -
Total Cost 63,534 78,932 84,121 27,356 14,862 13,892 13,125 28.70%
-
Net Worth 192,521 152,349 104,387 46,938 48,761 50,360 49,560 24.25%
Dividend
30/04/24 30/04/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/24 30/04/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 192,521 152,349 104,387 46,938 48,761 50,360 49,560 24.25%
NOSH 281,884 238,657 141,467 79,936 79,936 79,936 79,936 22.34%
Ratio Analysis
30/04/24 30/04/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 9.92% 6.47% 0.14% 1.68% -5.61% -7.13% 0.60% -
ROE 3.80% 3.68% 0.11% 1.00% -1.62% -1.84% 0.16% -
Per Share
30/04/24 30/04/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 26.38 35.45 64.56 34.97 17.61 16.22 16.52 7.77%
EPS 2.91 2.58 0.11 0.59 -0.99 -1.16 0.10 71.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.64 0.80 0.59 0.61 0.63 0.62 2.42%
Adjusted Per Share Value based on latest NOSH - 238,657
30/04/24 30/04/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 16.18 19.36 19.32 6.38 3.23 2.97 3.03 30.74%
EPS 1.68 1.29 0.03 0.11 -0.18 -0.21 0.02 103.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4416 0.3494 0.2394 0.1077 0.1118 0.1155 0.1137 24.24%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 30/04/24 28/04/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 0.725 0.78 0.715 0.795 0.63 0.45 0.60 -
P/RPS 2.75 2.20 1.11 2.27 3.58 2.77 3.63 -4.34%
P/EPS 26.52 33.08 804.28 135.14 -63.83 -38.89 607.12 -39.40%
EY 3.77 3.02 0.12 0.74 -1.57 -2.57 0.16 65.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.22 0.89 1.35 1.03 0.71 0.97 0.64%
Price Multiplier on Announcement Date
30/04/24 30/04/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 28/06/24 30/06/23 29/03/22 26/03/21 27/03/20 27/03/19 22/03/18 -
Price 0.75 0.78 0.745 1.64 0.28 0.425 0.57 -
P/RPS 2.84 2.20 1.15 4.69 1.59 2.62 3.45 -3.06%
P/EPS 27.43 33.08 838.02 278.79 -28.37 -36.73 576.76 -38.57%
EY 3.65 3.02 0.12 0.36 -3.53 -2.72 0.17 63.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.22 0.93 2.78 0.46 0.67 0.92 1.98%

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