[XL] YoY TTM Result on 30-Apr-2003 [#1]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
25-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -12.51%
YoY- 36.99%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 42,198 50,991 48,064 48,075 27,346 11.44%
PBT 17,038 25,457 22,771 20,910 12,803 7.40%
Tax -4,811 -7,949 -5,381 -6,599 -4,554 1.38%
NP 12,227 17,508 17,390 14,311 8,249 10.33%
-
NP to SH 12,227 17,508 17,390 14,311 10,447 4.00%
-
Tax Rate 28.24% 31.23% 23.63% 31.56% 35.57% -
Total Cost 29,971 33,483 30,674 33,764 19,097 11.91%
-
Net Worth 140,151 131,480 116,057 132,630 86,880 12.68%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 3,273 3,263 2,173 1,447 1,374 24.21%
Div Payout % 26.78% 18.64% 12.50% 10.12% 13.16% -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 140,151 131,480 116,057 132,630 86,880 12.68%
NOSH 72,617 72,641 72,535 66,315 48,267 10.74%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 28.98% 34.34% 36.18% 29.77% 30.17% -
ROE 8.72% 13.32% 14.98% 10.79% 12.02% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 58.11 70.20 66.26 72.49 56.66 0.63%
EPS 16.84 24.10 23.97 21.58 21.64 -6.07%
DPS 4.50 4.50 3.00 2.18 2.85 12.08%
NAPS 1.93 1.81 1.60 2.00 1.80 1.75%
Adjusted Per Share Value based on latest NOSH - 66,315
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 9.68 11.70 11.02 11.03 6.27 11.46%
EPS 2.80 4.02 3.99 3.28 2.40 3.92%
DPS 0.75 0.75 0.50 0.33 0.32 23.71%
NAPS 0.3215 0.3016 0.2662 0.3042 0.1993 12.68%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 1.36 2.40 2.58 2.58 2.62 -
P/RPS 2.34 3.42 3.89 3.56 4.62 -15.62%
P/EPS 8.08 9.96 10.76 11.96 12.10 -9.59%
EY 12.38 10.04 9.29 8.36 8.26 10.63%
DY 3.31 1.88 1.16 0.85 1.09 31.98%
P/NAPS 0.70 1.33 1.61 1.29 1.46 -16.77%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 29/06/06 24/06/05 22/06/04 25/06/03 - -
Price 1.20 2.29 2.50 2.77 0.00 -
P/RPS 2.07 3.26 3.77 3.82 0.00 -
P/EPS 7.13 9.50 10.43 12.84 0.00 -
EY 14.03 10.52 9.59 7.79 0.00 -
DY 3.75 1.97 1.20 0.79 0.00 -
P/NAPS 0.62 1.27 1.56 1.39 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