[XL] YoY Cumulative Quarter Result on 31-Jul-2002 [#2]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 108.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Cumulative Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 26,876 24,039 22,251 24,559 0 -
PBT 15,769 13,282 10,990 11,928 0 -
Tax -4,786 -3,471 -3,283 -4,302 0 -
NP 10,983 9,811 7,707 7,626 0 -
-
NP to SH 10,983 9,811 7,707 7,626 0 -
-
Tax Rate 30.35% 26.13% 29.87% 36.07% - -
Total Cost 15,893 14,228 14,544 16,933 0 -
-
Net Worth 134,381 119,009 102,373 89,291 0 -
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 134,381 119,009 102,373 89,291 0 -
NOSH 72,638 72,566 48,289 48,265 0 -
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 40.87% 40.81% 34.64% 31.05% 0.00% -
ROE 8.17% 8.24% 7.53% 8.54% 0.00% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 37.00 33.13 46.08 50.88 0.00 -
EPS 15.12 13.52 15.96 15.80 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.64 2.12 1.85 0.00 -
Adjusted Per Share Value based on latest NOSH - 48,264
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 6.16 5.51 5.10 5.63 0.00 -
EPS 2.52 2.25 1.77 1.75 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3082 0.273 0.2348 0.2048 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 29/07/05 30/07/04 31/07/03 31/07/02 - -
Price 2.15 2.53 3.28 2.68 0.00 -
P/RPS 5.81 7.64 7.12 5.27 0.00 -
P/EPS 14.22 18.71 20.55 16.96 0.00 -
EY 7.03 5.34 4.87 5.90 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.54 1.55 1.45 0.00 -
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 22/09/05 29/09/04 26/09/03 26/09/02 - -
Price 1.74 2.55 1.86 2.55 0.00 -
P/RPS 4.70 7.70 4.04 5.01 0.00 -
P/EPS 11.51 18.86 11.65 16.14 0.00 -
EY 8.69 5.30 8.58 6.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.55 0.88 1.38 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