[XL] YoY Annualized Quarter Result on 30-Apr-2004 [#1]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
22-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 10.2%
YoY- 20.45%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 45,372 38,912 51,848 44,552 41,664 43,420 0 -
PBT 16,508 13,112 27,216 22,892 20,876 23,388 0 -
Tax -13,236 -5,676 -8,184 -4,584 -5,676 -8,792 0 -
NP 3,272 7,436 19,032 18,308 15,200 14,596 0 -
-
NP to SH 3,272 7,436 19,032 18,308 15,200 14,596 0 -
-
Tax Rate 80.18% 43.29% 30.07% 20.02% 27.19% 37.59% - -
Total Cost 42,100 31,476 32,816 26,244 26,464 28,824 0 -
-
Net Worth 143,330 140,151 131,480 116,057 132,630 86,880 0 -
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 143,330 140,151 131,480 116,057 132,630 86,880 0 -
NOSH 72,389 72,617 72,641 72,535 66,315 48,267 0 -
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 7.21% 19.11% 36.71% 41.09% 36.48% 33.62% 0.00% -
ROE 2.28% 5.31% 14.48% 15.78% 11.46% 16.80% 0.00% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 62.68 53.59 71.38 61.42 62.83 89.96 0.00 -
EPS 4.52 10.24 26.20 25.24 20.96 30.24 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.93 1.81 1.60 2.00 1.80 0.00 -
Adjusted Per Share Value based on latest NOSH - 72,535
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 10.41 8.93 11.89 10.22 9.56 9.96 0.00 -
EPS 0.75 1.71 4.37 4.20 3.49 3.35 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3288 0.3215 0.3016 0.2662 0.3042 0.1993 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 - -
Price 0.78 1.36 2.40 2.58 2.58 2.62 0.00 -
P/RPS 1.24 2.54 3.36 4.20 4.11 2.91 0.00 -
P/EPS 17.26 13.28 9.16 10.22 11.26 8.66 0.00 -
EY 5.79 7.53 10.92 9.78 8.88 11.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.70 1.33 1.61 1.29 1.46 0.00 -
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 28/06/07 29/06/06 24/06/05 22/06/04 25/06/03 26/06/02 - -
Price 0.78 1.20 2.29 2.50 2.77 2.52 0.00 -
P/RPS 1.24 2.24 3.21 4.07 4.41 2.80 0.00 -
P/EPS 17.26 11.72 8.74 9.90 12.09 8.33 0.00 -
EY 5.79 8.53 11.44 10.10 8.27 12.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.62 1.27 1.56 1.39 1.40 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