[XL] YoY Quarter Result on 31-Jan-2009 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- 39.16%
YoY- -245.08%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 2,775 5,260 4,806 3,773 5,636 10,952 8,764 -17.43%
PBT 7,096 -231 -1,764 -2,875 -1,624 2,348 1,045 37.58%
Tax 8,530 568 416 456 923 -63 370 68.66%
NP 15,626 337 -1,348 -2,419 -701 2,285 1,415 49.20%
-
NP to SH 15,626 337 -1,348 -2,419 -701 2,285 1,415 49.20%
-
Tax Rate -120.21% - - - - 2.68% -35.41% -
Total Cost -12,851 4,923 6,154 6,192 6,337 8,667 7,349 -
-
Net Worth 61,051 123,810 123,870 127,239 143,851 72,608 72,753 -2.87%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - 730 1,815 3,273 -
Div Payout % - - - - 0.00% 79.44% 231.37% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 61,051 123,810 123,870 127,239 143,851 72,608 72,753 -2.87%
NOSH 72,680 73,260 72,864 72,708 73,020 72,608 72,753 -0.01%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 563.10% 6.41% -28.05% -64.11% -12.44% 20.86% 16.15% -
ROE 25.59% 0.27% -1.09% -1.90% -0.49% 3.15% 1.94% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 3.82 7.18 6.60 5.19 7.72 15.08 12.05 -17.41%
EPS 21.49 0.46 -1.85 -3.33 -0.96 3.14 1.95 49.14%
DPS 0.00 0.00 0.00 0.00 1.00 2.50 4.50 -
NAPS 0.84 1.69 1.70 1.75 1.97 1.00 1.00 -2.86%
Adjusted Per Share Value based on latest NOSH - 72,708
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 0.64 1.21 1.10 0.87 1.29 2.51 2.01 -17.35%
EPS 3.58 0.08 -0.31 -0.55 -0.16 0.52 0.32 49.52%
DPS 0.00 0.00 0.00 0.00 0.17 0.42 0.75 -
NAPS 0.14 0.284 0.2841 0.2918 0.3299 0.1665 0.1669 -2.88%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.47 0.56 0.47 0.45 0.62 0.81 1.63 -
P/RPS 12.31 7.80 7.13 8.67 8.03 5.37 13.53 -1.56%
P/EPS 2.19 121.74 -25.41 -13.53 -64.58 25.74 83.81 -45.51%
EY 45.74 0.82 -3.94 -7.39 -1.55 3.89 1.19 83.65%
DY 0.00 0.00 0.00 0.00 1.61 3.09 2.76 -
P/NAPS 0.56 0.33 0.28 0.26 0.31 0.81 1.63 -16.30%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 28/03/12 28/03/11 26/03/10 30/03/09 31/03/08 29/03/07 30/03/06 -
Price 0.55 0.48 0.53 0.49 0.65 0.76 1.31 -
P/RPS 14.41 6.69 8.04 9.44 8.42 5.04 10.87 4.80%
P/EPS 2.56 104.35 -28.65 -14.73 -67.71 24.15 67.35 -42.00%
EY 39.09 0.96 -3.49 -6.79 -1.48 4.14 1.48 72.52%
DY 0.00 0.00 0.00 0.00 1.54 3.29 3.44 -
P/NAPS 0.65 0.28 0.31 0.28 0.33 0.76 1.31 -11.01%

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