[XL] YoY TTM Result on 31-Jul-2018 [#2]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
26-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Jul-2018 [#2]
Profit Trend
QoQ- 709.09%
YoY- 143.79%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 47,810 21,812 13,113 13,358 12,024 11,846 12,664 24.75%
PBT 231 -591 -513 404 -734 -3,144 1,012 -21.80%
Tax -190 -192 -112 -69 -33 -62 -160 2.90%
NP 41 -783 -625 335 -767 -3,206 852 -39.66%
-
NP to SH 41 -783 -625 335 -765 -3,126 852 -39.66%
-
Tax Rate 82.25% - - 17.08% - - 15.81% -
Total Cost 47,769 22,595 13,738 13,023 12,791 15,052 11,812 26.19%
-
Net Worth 60,144 48,761 49,560 50,360 43,525 44,399 47,666 3.94%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 60,144 48,761 49,560 50,360 43,525 44,399 47,666 3.94%
NOSH 95,848 79,936 79,936 79,936 72,542 72,785 73,333 4.55%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 0.09% -3.59% -4.77% 2.51% -6.38% -27.06% 6.73% -
ROE 0.07% -1.61% -1.26% 0.67% -1.76% -7.04% 1.79% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 50.08 27.29 16.40 16.71 16.58 16.28 17.27 19.39%
EPS 0.04 -0.98 -0.78 0.42 -1.05 -4.29 1.16 -42.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.61 0.62 0.63 0.60 0.61 0.65 -0.51%
Adjusted Per Share Value based on latest NOSH - 79,936
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 10.97 5.00 3.01 3.06 2.76 2.72 2.90 24.79%
EPS 0.01 -0.18 -0.14 0.08 -0.18 -0.72 0.20 -39.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.138 0.1118 0.1137 0.1155 0.0998 0.1018 0.1093 3.95%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 0.78 0.495 0.395 0.53 0.56 0.425 0.605 -
P/RPS 1.56 1.81 2.41 3.17 3.38 2.61 3.50 -12.58%
P/EPS 1,816.22 -50.53 -50.52 126.47 -53.10 -9.90 52.07 80.66%
EY 0.06 -1.98 -1.98 0.79 -1.88 -10.11 1.92 -43.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.81 0.64 0.84 0.93 0.70 0.93 4.90%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 28/09/21 23/09/20 25/09/19 26/09/18 26/09/17 30/09/16 28/09/15 -
Price 0.81 0.385 0.38 0.535 0.58 0.43 0.52 -
P/RPS 1.62 1.41 2.32 3.20 3.50 2.64 3.01 -9.80%
P/EPS 1,886.08 -39.30 -48.60 127.66 -55.00 -10.01 44.76 86.43%
EY 0.05 -2.54 -2.06 0.78 -1.82 -9.99 2.23 -46.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.63 0.61 0.85 0.97 0.70 0.80 8.28%

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