[XL] YoY TTM Result on 31-Jan-2018 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
22-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jan-2018 [#4]
Profit Trend
QoQ- 214.49%
YoY- 102.04%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 27,824 14,072 12,967 13,204 10,933 12,900 12,707 13.94%
PBT 691 -688 -800 114 -3,831 762 646 1.12%
Tax -223 -101 -125 -35 -46 -78 -143 7.67%
NP 468 -789 -925 79 -3,877 684 503 -1.19%
-
NP to SH 468 -789 -925 79 -3,877 764 503 -1.19%
-
Tax Rate 32.27% - - 30.70% - 10.24% 22.14% -
Total Cost 27,356 14,861 13,892 13,125 14,810 12,216 12,204 14.38%
-
Net Worth 46,938 48,761 50,360 49,560 43,623 48,011 47,372 -0.15%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 46,938 48,761 50,360 49,560 43,623 48,011 47,372 -0.15%
NOSH 79,936 79,936 79,936 79,936 72,705 72,745 72,881 1.55%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 1.68% -5.61% -7.13% 0.60% -35.46% 5.30% 3.96% -
ROE 1.00% -1.62% -1.84% 0.16% -8.89% 1.59% 1.06% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 34.97 17.60 16.22 16.52 15.04 17.73 17.44 12.28%
EPS 0.59 -0.99 -1.16 0.10 -5.33 1.05 0.69 -2.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.61 0.63 0.62 0.60 0.66 0.65 -1.59%
Adjusted Per Share Value based on latest NOSH - 79,936
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 6.38 3.23 2.97 3.03 2.51 2.96 2.91 13.96%
EPS 0.11 -0.18 -0.21 0.02 -0.89 0.18 0.12 -1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1077 0.1118 0.1155 0.1137 0.1001 0.1101 0.1087 -0.15%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.795 0.63 0.45 0.60 0.40 0.445 0.355 -
P/RPS 2.27 3.58 2.77 3.63 2.66 2.51 2.04 1.79%
P/EPS 135.14 -63.83 -38.89 607.12 -7.50 42.37 51.44 17.44%
EY 0.74 -1.57 -2.57 0.16 -13.33 2.36 1.94 -14.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.03 0.71 0.97 0.67 0.67 0.55 16.12%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 26/03/21 27/03/20 27/03/19 22/03/18 28/03/17 28/03/16 26/03/15 -
Price 1.64 0.28 0.425 0.57 0.40 0.43 0.345 -
P/RPS 4.69 1.59 2.62 3.45 2.66 2.42 1.98 15.44%
P/EPS 278.79 -28.37 -36.73 576.76 -7.50 40.94 49.99 33.13%
EY 0.36 -3.53 -2.72 0.17 -13.33 2.44 2.00 -24.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 0.46 0.67 0.92 0.67 0.65 0.53 31.78%

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