[XL] YoY TTM Result on 31-Jan-2006 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- -8.31%
YoY- -12.7%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 19,477 32,523 38,083 45,432 49,167 47,342 48,514 -14.09%
PBT -15,276 2,214 9,339 20,564 24,376 22,267 22,831 -
Tax 2,836 -480 -2,311 -5,438 -7,049 -5,654 -8,671 -
NP -12,440 1,734 7,028 15,126 17,327 16,613 14,160 -
-
NP to SH -12,440 1,734 7,028 15,126 17,327 16,613 16,358 -
-
Tax Rate - 21.68% 24.75% 26.44% 28.92% 25.39% 37.98% -
Total Cost 31,917 30,789 31,055 30,306 31,840 30,729 34,354 -1.21%
-
Net Worth 127,239 143,851 72,608 72,753 126,195 110,853 48,261 17.51%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - 730 1,815 3,273 3,263 2,173 1,447 -
Div Payout % - 42.11% 25.83% 21.64% 18.84% 13.08% 8.85% -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 127,239 143,851 72,608 72,753 126,195 110,853 48,261 17.51%
NOSH 72,708 73,020 72,608 72,753 72,526 72,453 48,261 7.06%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin -63.87% 5.33% 18.45% 33.29% 35.24% 35.09% 29.19% -
ROE -9.78% 1.21% 9.68% 20.79% 13.73% 14.99% 33.89% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 26.79 44.54 52.45 62.45 67.79 65.34 100.52 -19.76%
EPS -17.11 2.37 9.68 20.79 23.89 22.93 33.89 -
DPS 0.00 1.00 2.50 4.50 4.50 3.00 3.00 -
NAPS 1.75 1.97 1.00 1.00 1.74 1.53 1.00 9.76%
Adjusted Per Share Value based on latest NOSH - 72,753
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 4.47 7.46 8.73 10.42 11.28 10.86 11.13 -14.09%
EPS -2.85 0.40 1.61 3.47 3.97 3.81 3.75 -
DPS 0.00 0.17 0.42 0.75 0.75 0.50 0.33 -
NAPS 0.2918 0.3299 0.1665 0.1669 0.2894 0.2543 0.1107 17.51%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.45 0.62 0.81 1.63 2.50 2.41 2.66 -
P/RPS 1.68 1.39 1.54 2.61 3.69 3.69 2.65 -7.30%
P/EPS -2.63 26.11 8.37 7.84 10.46 10.51 7.85 -
EY -38.02 3.83 11.95 12.76 9.56 9.51 12.74 -
DY 0.00 1.61 3.09 2.76 1.80 1.24 1.13 -
P/NAPS 0.26 0.31 0.81 1.63 1.44 1.58 2.66 -32.10%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/03/09 31/03/08 29/03/07 30/03/06 30/03/05 30/03/04 31/03/03 -
Price 0.49 0.65 0.76 1.31 2.45 2.63 2.50 -
P/RPS 1.83 1.46 1.45 2.10 3.61 4.03 2.49 -4.99%
P/EPS -2.86 27.37 7.85 6.30 10.26 11.47 7.38 -
EY -34.92 3.65 12.74 15.87 9.75 8.72 13.56 -
DY 0.00 1.54 3.29 3.44 1.84 1.14 1.20 -
P/NAPS 0.28 0.33 0.76 1.31 1.41 1.72 2.50 -30.54%

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