[XL] YoY TTM Result on 31-Oct-2009 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
28-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 45.03%
YoY- 55.07%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 13,667 17,424 20,253 18,523 21,340 37,839 35,895 -14.85%
PBT 5,065 -66,482 -2,550 -5,397 -14,025 6,186 8,036 -7.39%
Tax 9,661 5,244 117 580 3,303 -1,466 -1,878 -
NP 14,726 -61,238 -2,433 -4,817 -10,722 4,720 6,158 15.62%
-
NP to SH 14,726 -61,238 -2,433 -4,817 -10,722 4,720 6,158 15.62%
-
Tax Rate -190.74% - - - - 23.70% 23.37% -
Total Cost -1,059 78,662 22,686 23,340 32,062 33,119 29,737 -
-
Net Worth 66,089 61,797 122,962 129,000 133,017 144,744 141,620 -11.91%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - 730 1,815 3,273 -
Div Payout % - - - - 0.00% 38.46% 53.17% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 66,089 61,797 122,962 129,000 133,017 144,744 141,620 -11.91%
NOSH 72,626 72,702 72,758 75,000 72,687 73,103 72,999 -0.08%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 107.75% -351.46% -12.01% -26.01% -50.24% 12.47% 17.16% -
ROE 22.28% -99.10% -1.98% -3.73% -8.06% 3.26% 4.35% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 18.82 23.97 27.84 24.70 29.36 51.76 49.17 -14.77%
EPS 20.28 -84.23 -3.34 -6.42 -14.75 6.46 8.44 15.71%
DPS 0.00 0.00 0.00 0.00 1.00 2.50 4.50 -
NAPS 0.91 0.85 1.69 1.72 1.83 1.98 1.94 -11.84%
Adjusted Per Share Value based on latest NOSH - 75,000
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 3.13 4.00 4.65 4.25 4.89 8.68 8.23 -14.86%
EPS 3.38 -14.05 -0.56 -1.10 -2.46 1.08 1.41 15.67%
DPS 0.00 0.00 0.00 0.00 0.17 0.42 0.75 -
NAPS 0.1516 0.1417 0.282 0.2959 0.3051 0.332 0.3248 -11.91%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.43 0.38 0.56 0.41 0.41 0.83 1.04 -
P/RPS 2.29 1.59 2.01 1.66 1.40 1.60 2.12 1.29%
P/EPS 2.12 -0.45 -16.75 -6.38 -2.78 12.86 12.33 -25.41%
EY 47.15 -221.66 -5.97 -15.67 -35.98 7.78 8.11 34.05%
DY 0.00 0.00 0.00 0.00 2.44 3.01 4.33 -
P/NAPS 0.47 0.45 0.33 0.24 0.22 0.42 0.54 -2.28%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 26/12/12 27/12/11 28/12/10 28/12/09 24/12/08 28/12/07 29/12/06 -
Price 0.40 0.38 0.56 0.50 0.25 0.80 0.75 -
P/RPS 2.13 1.59 2.01 2.02 0.85 1.55 1.53 5.66%
P/EPS 1.97 -0.45 -16.75 -7.78 -1.69 12.39 8.89 -22.19%
EY 50.69 -221.66 -5.97 -12.85 -59.00 8.07 11.25 28.48%
DY 0.00 0.00 0.00 0.00 4.00 3.13 6.00 -
P/NAPS 0.44 0.45 0.33 0.29 0.14 0.40 0.39 2.02%

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