[XL] YoY Cumulative Quarter Result on 31-Oct-2019 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
30-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Oct-2019 [#3]
Profit Trend
QoQ- -322.36%
YoY- 16.74%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Cumulative Result
31/01/24 31/01/23 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 49,770 69,259 22,105 9,736 9,711 9,608 8,015 28.62%
PBT 3,536 2,359 634 -291 -333 -343 -4,144 -
Tax -345 -373 -199 -67 -97 -26 -33 38.19%
NP 3,191 1,986 435 -358 -430 -369 -4,177 -
-
NP to SH 3,386 2,061 435 -358 -430 -369 -4,177 -
-
Tax Rate 9.76% 15.81% 31.39% - - - - -
Total Cost 46,579 67,273 21,670 10,094 10,141 9,977 12,192 20.29%
-
Net Worth 165,061 138,403 49,560 49,560 49,560 49,560 43,586 20.14%
Dividend
31/01/24 31/01/23 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/24 31/01/23 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 165,061 138,403 49,560 49,560 49,560 49,560 43,586 20.14%
NOSH 255,306 235,209 79,936 79,936 79,936 79,936 72,643 18.91%
Ratio Analysis
31/01/24 31/01/23 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 6.41% 2.87% 1.97% -3.68% -4.43% -3.84% -52.11% -
ROE 2.05% 1.49% 0.88% -0.72% -0.87% -0.74% -9.58% -
Per Share
31/01/24 31/01/23 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 19.60 29.52 27.65 12.18 12.15 12.02 11.03 8.24%
EPS 1.37 0.91 0.54 -0.45 -0.54 -0.46 -5.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.59 0.62 0.62 0.62 0.62 0.60 1.10%
Adjusted Per Share Value based on latest NOSH - 79,936
31/01/24 31/01/23 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 11.42 15.89 5.07 2.23 2.23 2.20 1.84 28.61%
EPS 0.78 0.47 0.10 -0.08 -0.10 -0.08 -0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3786 0.3174 0.1137 0.1137 0.1137 0.1137 0.10 20.14%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 31/01/24 31/01/23 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 0.78 0.815 0.40 0.62 0.50 0.605 0.42 -
P/RPS 3.98 2.76 1.45 5.09 4.12 5.03 3.81 0.60%
P/EPS 58.50 92.76 73.51 -138.44 -92.95 -131.06 -7.30 -
EY 1.71 1.08 1.36 -0.72 -1.08 -0.76 -13.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.38 0.65 1.00 0.81 0.98 0.70 7.71%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 25/03/24 30/03/23 21/12/20 30/12/19 21/12/18 21/12/17 23/12/16 -
Price 0.75 0.755 0.535 0.685 0.44 0.615 0.415 -
P/RPS 3.83 2.56 1.93 5.62 3.62 5.12 3.76 0.25%
P/EPS 56.25 85.93 98.31 -152.95 -81.80 -133.23 -7.22 -
EY 1.78 1.16 1.02 -0.65 -1.22 -0.75 -13.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.28 0.86 1.10 0.71 0.99 0.69 7.29%

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