[XL] YoY TTM Result on 31-Jul-2009 [#2]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
24-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 14.62%
YoY- -43.42%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 15,156 17,582 20,655 18,289 22,468 39,263 37,913 -14.15%
PBT -56,463 -1,552 -2,888 -9,913 -11,374 8,708 10,681 -
Tax 15,314 -302 -208 1,150 5,264 -4,040 -2,379 -
NP -41,149 -1,854 -3,096 -8,763 -6,110 4,668 8,302 -
-
NP to SH -41,149 -1,854 -3,096 -8,763 -6,110 4,668 8,302 -
-
Tax Rate - - - - - 46.39% 22.27% -
Total Cost 56,305 19,436 23,751 27,052 28,578 34,595 29,611 11.29%
-
Net Worth 69,109 120,266 121,951 125,090 136,568 143,153 140,474 -11.14%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - 730 1,815 3,273 -
Div Payout % - - - - 0.00% 38.89% 39.44% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 69,109 120,266 121,951 125,090 136,568 143,153 140,474 -11.14%
NOSH 72,746 72,888 72,590 72,727 72,642 72,666 72,784 -0.00%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin -271.50% -10.54% -14.99% -47.91% -27.19% 11.89% 21.90% -
ROE -59.54% -1.54% -2.54% -7.01% -4.47% 3.26% 5.91% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 20.83 24.12 28.45 25.15 30.93 54.03 52.09 -14.15%
EPS -56.56 -2.54 -4.27 -12.05 -8.41 6.42 11.41 -
DPS 0.00 0.00 0.00 0.00 1.00 2.50 4.50 -
NAPS 0.95 1.65 1.68 1.72 1.88 1.97 1.93 -11.13%
Adjusted Per Share Value based on latest NOSH - 72,727
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 3.48 4.03 4.74 4.19 5.15 9.01 8.70 -14.15%
EPS -9.44 -0.43 -0.71 -2.01 -1.40 1.07 1.90 -
DPS 0.00 0.00 0.00 0.00 0.17 0.42 0.75 -
NAPS 0.1585 0.2758 0.2797 0.2869 0.3132 0.3283 0.3222 -11.14%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.45 0.435 0.46 0.41 0.55 0.77 1.10 -
P/RPS 2.16 1.80 1.62 1.63 1.78 1.43 2.11 0.39%
P/EPS -0.80 -17.10 -10.79 -3.40 -6.54 11.99 9.64 -
EY -125.70 -5.85 -9.27 -29.39 -15.29 8.34 10.37 -
DY 0.00 0.00 0.00 0.00 1.82 3.25 4.09 -
P/NAPS 0.47 0.26 0.27 0.24 0.29 0.39 0.57 -3.16%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 25/09/12 26/09/11 29/09/10 24/09/09 29/09/08 27/09/07 29/09/06 -
Price 0.43 0.41 0.58 0.47 0.49 0.74 1.08 -
P/RPS 2.06 1.70 2.04 1.87 1.58 1.37 2.07 -0.08%
P/EPS -0.76 -16.12 -13.60 -3.90 -5.83 11.52 9.47 -
EY -131.55 -6.20 -7.35 -25.64 -17.17 8.68 10.56 -
DY 0.00 0.00 0.00 0.00 2.04 3.38 4.17 -
P/NAPS 0.45 0.25 0.35 0.27 0.26 0.38 0.56 -3.57%

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