[XL] YoY Annualized Quarter Result on 31-Oct-2004 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
30-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -1.19%
YoY- 21.42%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 35,848 36,174 48,890 48,030 47,136 47,768 31,201 2.33%
PBT 5,117 9,321 26,025 27,362 22,881 21,772 16,884 -18.03%
Tax -1,870 -2,997 -7,744 -7,973 -6,912 -7,814 -5,264 -15.83%
NP 3,246 6,324 18,281 19,389 15,969 13,957 11,620 -19.14%
-
NP to SH 3,246 6,324 18,281 19,389 15,969 13,957 11,620 -19.14%
-
Tax Rate 36.54% 32.15% 29.76% 29.14% 30.21% 35.89% 31.18% -
Total Cost 32,601 29,850 30,609 28,641 31,166 33,810 19,581 8.86%
-
Net Worth 143,919 141,126 136,601 123,421 82,813 92,222 70,507 12.62%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 143,919 141,126 136,601 123,421 82,813 92,222 70,507 12.62%
NOSH 72,686 72,745 72,660 72,601 56,335 48,284 40,992 10.01%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 9.06% 17.48% 37.39% 40.37% 33.88% 29.22% 37.24% -
ROE 2.26% 4.48% 13.38% 15.71% 19.28% 15.13% 16.48% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 49.32 49.73 67.29 66.16 83.67 98.93 76.11 -6.97%
EPS 4.47 8.69 25.16 26.71 28.35 28.91 28.35 -26.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.94 1.88 1.70 1.47 1.91 1.72 2.37%
Adjusted Per Share Value based on latest NOSH - 72,561
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 8.22 8.30 11.21 11.02 10.81 10.96 7.16 2.32%
EPS 0.74 1.45 4.19 4.45 3.66 3.20 2.67 -19.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3301 0.3237 0.3133 0.2831 0.1899 0.2115 0.1617 12.62%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 - -
Price 0.83 1.04 1.87 2.52 2.08 2.94 0.00 -
P/RPS 1.68 2.09 2.78 3.81 2.49 2.97 0.00 -
P/EPS 18.58 11.96 7.43 9.44 7.34 10.17 0.00 -
EY 5.38 8.36 13.45 10.60 13.63 9.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.54 0.99 1.48 1.41 1.54 0.00 -
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 28/12/07 29/12/06 30/12/05 30/12/04 26/12/03 30/12/02 03/12/01 -
Price 0.80 0.75 1.83 2.50 2.20 2.85 0.00 -
P/RPS 1.62 1.51 2.72 3.78 2.63 2.88 0.00 -
P/EPS 17.91 8.63 7.27 9.36 7.76 9.86 0.00 -
EY 5.58 11.59 13.75 10.68 12.88 10.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.97 1.47 1.50 1.49 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