[XL] YoY TTM Result on 31-Oct-2012 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
26-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 135.79%
YoY- 124.05%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 13,539 12,240 10,173 13,667 17,424 20,253 18,523 -5.08%
PBT 1,639 678 -12,757 5,065 -66,482 -2,550 -5,397 -
Tax -154 -6 -605 9,661 5,244 117 580 -
NP 1,485 672 -13,362 14,726 -61,238 -2,433 -4,817 -
-
NP to SH 1,565 672 -13,362 14,726 -61,238 -2,433 -4,817 -
-
Tax Rate 9.40% 0.88% - -190.74% - - - -
Total Cost 12,054 11,568 23,535 -1,059 78,662 22,686 23,340 -10.42%
-
Net Worth 48,186 49,919 46,879 66,089 61,797 122,962 129,000 -15.12%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 48,186 49,919 46,879 66,089 61,797 122,962 129,000 -15.12%
NOSH 73,009 77,999 73,249 72,626 72,702 72,758 75,000 -0.44%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 10.97% 5.49% -131.35% 107.75% -351.46% -12.01% -26.01% -
ROE 3.25% 1.35% -28.50% 22.28% -99.10% -1.98% -3.73% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 18.54 15.69 13.89 18.82 23.97 27.84 24.70 -4.66%
EPS 2.14 0.86 -18.24 20.28 -84.23 -3.34 -6.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.64 0.64 0.91 0.85 1.69 1.72 -14.74%
Adjusted Per Share Value based on latest NOSH - 72,626
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 3.11 2.81 2.33 3.13 4.00 4.65 4.25 -5.06%
EPS 0.36 0.15 -3.06 3.38 -14.05 -0.56 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1105 0.1145 0.1075 0.1516 0.1417 0.282 0.2959 -15.13%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.45 0.38 0.22 0.43 0.38 0.56 0.41 -
P/RPS 2.43 2.42 1.58 2.29 1.59 2.01 1.66 6.55%
P/EPS 20.99 44.11 -1.21 2.12 -0.45 -16.75 -6.38 -
EY 4.76 2.27 -82.92 47.15 -221.66 -5.97 -15.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.59 0.34 0.47 0.45 0.33 0.24 18.94%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 28/12/15 30/12/14 26/12/13 26/12/12 27/12/11 28/12/10 28/12/09 -
Price 0.45 0.33 0.215 0.40 0.38 0.56 0.50 -
P/RPS 2.43 2.10 1.55 2.13 1.59 2.01 2.02 3.12%
P/EPS 20.99 38.30 -1.18 1.97 -0.45 -16.75 -7.78 -
EY 4.76 2.61 -84.84 50.69 -221.66 -5.97 -12.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.52 0.34 0.44 0.45 0.33 0.29 15.25%

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