[XL] YoY Annual (Unaudited) Result on 31-Jan-2019 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
27-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Jan-2019 [#4]
Profit Trend
YoY- -1270.89%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Revenue 84,237 27,824 14,073 12,967 13,204 10,933 12,900 36.67%
PBT 762 691 -688 -800 114 -3,831 763 -0.02%
Tax -646 -223 -101 -125 -35 -46 2 -
NP 116 468 -789 -925 79 -3,877 765 -26.95%
-
NP to SH 116 468 -789 -925 79 -3,877 765 -26.95%
-
Tax Rate 84.78% 32.27% - - 30.70% - -0.26% -
Total Cost 84,121 27,356 14,862 13,892 13,125 14,810 12,135 38.04%
-
Net Worth 104,387 46,938 48,761 50,360 49,560 43,623 48,022 13.80%
Dividend
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Net Worth 104,387 46,938 48,761 50,360 49,560 43,623 48,022 13.80%
NOSH 141,467 79,936 79,936 79,936 79,936 72,705 72,761 11.70%
Ratio Analysis
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
NP Margin 0.14% 1.68% -5.61% -7.13% 0.60% -35.46% 5.93% -
ROE 0.11% 1.00% -1.62% -1.84% 0.16% -8.89% 1.59% -
Per Share
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 64.56 34.97 17.61 16.22 16.52 15.04 17.73 24.01%
EPS 0.11 0.59 -0.99 -1.16 0.10 -5.33 1.05 -31.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.59 0.61 0.63 0.62 0.60 0.66 3.25%
Adjusted Per Share Value based on latest NOSH - 79,936
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 19.32 6.38 3.23 2.97 3.03 2.51 2.96 36.66%
EPS 0.03 0.11 -0.18 -0.21 0.02 -0.89 0.18 -25.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2394 0.1077 0.1118 0.1155 0.1137 0.1001 0.1101 13.80%
Price Multiplier on Financial Quarter End Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 -
Price 0.715 0.795 0.63 0.45 0.60 0.40 0.445 -
P/RPS 1.11 2.27 3.58 2.77 3.63 2.66 2.51 -12.70%
P/EPS 804.28 135.14 -63.83 -38.89 607.12 -7.50 42.33 63.27%
EY 0.12 0.74 -1.57 -2.57 0.16 -13.33 2.36 -39.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.35 1.03 0.71 0.97 0.67 0.67 4.84%
Price Multiplier on Announcement Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 29/03/22 26/03/21 27/03/20 27/03/19 22/03/18 28/03/17 28/03/16 -
Price 0.745 1.64 0.28 0.425 0.57 0.40 0.43 -
P/RPS 1.15 4.69 1.59 2.62 3.45 2.66 2.43 -11.71%
P/EPS 838.02 278.79 -28.37 -36.73 576.76 -7.50 40.90 65.34%
EY 0.12 0.36 -3.53 -2.72 0.17 -13.33 2.45 -39.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 2.78 0.46 0.67 0.92 0.67 0.65 6.14%

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