[XL] YoY TTM Result on 31-Jul-2005 [#2]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
22-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 5.66%
YoY- -1.17%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 22,468 39,263 37,913 52,004 49,130 46,206 41,050 -9.54%
PBT -11,374 8,708 10,681 26,863 24,560 20,599 18,884 -
Tax 5,264 -4,040 -2,379 -8,364 -5,842 -6,359 -6,658 -
NP -6,110 4,668 8,302 18,499 18,718 14,240 12,226 -
-
NP to SH -6,110 4,668 8,302 18,499 18,718 14,240 14,424 -
-
Tax Rate - 46.39% 22.27% 31.14% 23.79% 30.87% 35.26% -
Total Cost 28,578 34,595 29,611 33,505 30,412 31,966 28,824 -0.14%
-
Net Worth 136,568 143,153 140,474 134,378 119,053 96,563 89,289 7.33%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 730 1,815 3,273 3,263 2,173 1,447 1,374 -9.99%
Div Payout % 0.00% 38.89% 39.44% 17.64% 11.61% 10.17% 9.53% -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 136,568 143,153 140,474 134,378 119,053 96,563 89,289 7.33%
NOSH 72,642 72,666 72,784 72,637 72,593 48,281 48,264 7.04%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin -27.19% 11.89% 21.90% 35.57% 38.10% 30.82% 29.78% -
ROE -4.47% 3.26% 5.91% 13.77% 15.72% 14.75% 16.15% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 30.93 54.03 52.09 71.59 67.68 95.70 85.05 -15.50%
EPS -8.41 6.42 11.41 25.47 25.78 29.49 29.89 -
DPS 1.00 2.50 4.50 4.50 3.00 3.00 2.85 -16.00%
NAPS 1.88 1.97 1.93 1.85 1.64 2.00 1.85 0.26%
Adjusted Per Share Value based on latest NOSH - 72,637
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 5.15 9.01 8.70 11.93 11.27 10.60 9.42 -9.56%
EPS -1.40 1.07 1.90 4.24 4.29 3.27 3.31 -
DPS 0.17 0.42 0.75 0.75 0.50 0.33 0.32 -9.99%
NAPS 0.3132 0.3283 0.3222 0.3082 0.2731 0.2215 0.2048 7.32%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.55 0.77 1.10 2.15 2.53 3.28 2.68 -
P/RPS 1.78 1.43 2.11 3.00 3.74 3.43 3.15 -9.06%
P/EPS -6.54 11.99 9.64 8.44 9.81 11.12 8.97 -
EY -15.29 8.34 10.37 11.85 10.19 8.99 11.15 -
DY 1.82 3.25 4.09 2.09 1.19 0.91 1.06 9.41%
P/NAPS 0.29 0.39 0.57 1.16 1.54 1.64 1.45 -23.50%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 29/09/08 27/09/07 29/09/06 22/09/05 29/09/04 26/09/03 26/09/02 -
Price 0.49 0.74 1.08 1.74 2.55 1.86 2.55 -
P/RPS 1.58 1.37 2.07 2.43 3.77 1.94 3.00 -10.12%
P/EPS -5.83 11.52 9.47 6.83 9.89 6.31 8.53 -
EY -17.17 8.68 10.56 14.64 10.11 15.86 11.72 -
DY 2.04 3.38 4.17 2.59 1.18 1.61 1.12 10.50%
P/NAPS 0.26 0.38 0.56 0.94 1.55 0.93 1.38 -24.26%

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