[XL] YoY Quarter Result on 31-Oct-2024 [#2]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
30-Dec-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2025
Quarter
31-Oct-2024 [#2]
Profit Trend
QoQ- -15.61%
YoY- 189.78%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Quarter Result
31/10/24 31/10/23 31/10/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 42,029 15,317 15,111 28,725 7,953 3,294 3,321 50.02%
PBT 2,761 880 -114 365 547 56 -2 -
Tax -96 -44 -17 -52 -110 -4 -36 16.96%
NP 2,665 836 -131 313 437 52 -38 -
-
NP to SH 2,666 920 -77 313 437 52 -38 -
-
Tax Rate 3.48% 5.00% - 14.25% 20.11% 7.14% - -
Total Cost 39,364 14,481 15,242 28,412 7,516 3,242 3,359 48.18%
-
Net Worth 213,280 160,408 132,764 60,144 48,761 49,560 50,360 25.94%
Dividend
31/10/24 31/10/23 31/10/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/24 31/10/23 31/10/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 213,280 160,408 132,764 60,144 48,761 49,560 50,360 25.94%
NOSH 355,466 252,206 219,111 95,848 79,936 79,936 79,936 26.92%
Ratio Analysis
31/10/24 31/10/23 31/10/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin 6.34% 5.46% -0.87% 1.09% 5.49% 1.58% -1.14% -
ROE 1.25% 0.57% -0.06% 0.52% 0.90% 0.10% -0.08% -
Per Share
31/10/24 31/10/23 31/10/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 11.82 6.21 6.94 30.09 9.95 4.12 4.15 18.20%
EPS 0.75 0.37 -0.04 0.33 0.55 0.07 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.65 0.61 0.63 0.61 0.62 0.63 -0.77%
Adjusted Per Share Value based on latest NOSH - 355,466
31/10/24 31/10/23 31/10/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 11.82 4.31 4.25 8.08 2.24 0.93 0.93 50.12%
EPS 0.75 0.26 -0.02 0.09 0.12 0.01 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.4513 0.3735 0.1692 0.1372 0.1394 0.1417 25.94%
Price Multiplier on Financial Quarter End Date
31/10/24 31/10/23 31/10/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 30/10/24 31/10/23 31/10/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 0.505 0.81 0.67 0.78 0.495 0.395 0.53 -
P/RPS 4.27 13.05 9.65 2.59 4.98 9.59 12.76 -16.04%
P/EPS 67.33 217.28 -1,893.80 237.91 90.55 607.21 -1,114.91 -
EY 1.49 0.46 -0.05 0.42 1.10 0.16 -0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.25 1.10 1.24 0.81 0.64 0.84 0.00%
Price Multiplier on Announcement Date
31/10/24 31/10/23 31/10/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 30/12/24 28/12/23 28/12/22 28/09/21 23/09/20 25/09/19 26/09/18 -
Price 0.515 0.80 0.78 0.81 0.385 0.38 0.535 -
P/RPS 4.36 12.89 11.23 2.69 3.87 9.22 12.88 -15.89%
P/EPS 68.67 214.59 -2,204.73 247.06 70.42 584.15 -1,125.43 -
EY 1.46 0.47 -0.05 0.40 1.42 0.17 -0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.23 1.28 1.29 0.63 0.61 0.85 0.18%

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