[XL] YoY 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- -1098.08%
YoY- -78.35%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Quarter Result
31/01/24 31/01/23 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 14,353 10,504 7,748 3,118 3,240 3,291 2,789 25.33%
PBT 1,267 1,462 335 -493 -248 32 -672 -
Tax -27 -61 -67 -26 -43 -6 2 -
NP 1,240 1,401 268 -519 -291 26 -670 -
-
NP to SH 1,289 1,390 268 -519 -291 26 -670 -
-
Tax Rate 2.13% 4.17% 20.00% - - 18.75% - -
Total Cost 13,113 9,103 7,480 3,637 3,531 3,265 3,459 20.16%
-
Net Worth 165,061 138,403 49,560 49,560 49,560 49,560 43,695 20.10%
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 43,695 20.10%
NOSH 255,306 235,209 79,936 79,936 79,936 79,936 72,826 18.87%
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 8.64% 13.34% 3.46% -16.65% -8.98% 0.79% -24.02% -
ROE 0.78% 1.00% 0.54% -1.05% -0.59% 0.05% -1.53% -
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 5.65 4.48 9.69 3.90 4.05 4.12 3.83 5.50%
EPS 0.51 0.59 0.34 -0.65 -0.36 0.03 -0.92 -
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 3.29 2.41 1.78 0.72 0.74 0.75 0.64 25.31%
EPS 0.30 0.32 0.06 -0.12 -0.07 0.01 -0.15 -
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 0.1002 20.10%
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 13.80 18.20 4.13 15.90 12.34 14.70 10.97 3.21%
P/EPS 153.66 137.54 119.31 -95.49 -137.35 1,860.07 -45.65 -
EY 0.65 0.73 0.84 -1.05 -0.73 0.05 -2.19 -
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 13.27 16.86 5.52 17.56 10.86 14.94 10.84 2.82%
P/EPS 147.75 127.42 159.58 -105.50 -120.87 1,890.82 -45.11 -
EY 0.68 0.78 0.63 -0.95 -0.83 0.05 -2.22 -
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