[XL] QoQ Annualized Quarter Result on 30-Apr-2022

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
29-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
30-Apr-2022
Profit Trend
QoQ- 841.38%
YoY- 147.64%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 69,259 58,755 87,288 97,876 84,237 75,396 68,686 0.55%
PBT 2,359 897 2,022 1,932 762 -117 -324 -
Tax -373 -312 -590 -840 -646 -128 -198 52.35%
NP 1,986 585 1,432 1,092 116 -245 -522 -
-
NP to SH 2,061 671 1,496 1,092 116 -245 -522 -
-
Tax Rate 15.81% 34.78% 29.18% 43.48% 84.78% - - -
Total Cost 67,273 58,170 85,856 96,784 84,121 75,641 69,208 -1.86%
-
Net Worth 138,403 132,764 137,207 124,262 104,387 76,397 60,144 74.03%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 138,403 132,764 137,207 124,262 104,387 76,397 60,144 74.03%
NOSH 235,209 219,111 218,169 218,169 141,467 118,954 95,848 81.63%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 2.87% 1.00% 1.64% 1.12% 0.14% -0.33% -0.76% -
ROE 1.49% 0.51% 1.09% 0.88% 0.11% -0.32% -0.87% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 29.52 27.00 40.08 54.35 64.56 74.02 71.95 -44.69%
EPS 0.91 0.33 0.76 0.60 0.11 -0.25 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.61 0.63 0.69 0.80 0.75 0.63 -4.26%
Adjusted Per Share Value based on latest NOSH - 218,169
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 24.57 20.84 30.97 34.72 29.88 26.75 24.37 0.54%
EPS 0.73 0.24 0.53 0.39 0.04 -0.09 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.491 0.471 0.4867 0.4408 0.3703 0.271 0.2134 74.01%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 0.815 0.67 0.70 0.78 0.715 0.68 0.78 -
P/RPS 2.76 2.48 1.75 1.44 1.11 0.92 1.08 86.60%
P/EPS 92.76 217.32 101.91 128.64 804.28 -282.34 -142.65 -
EY 1.08 0.46 0.98 0.78 0.12 -0.35 -0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.10 1.11 1.13 0.89 0.91 1.24 7.37%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 30/03/23 28/12/22 27/09/22 29/06/22 29/03/22 22/12/21 28/09/21 -
Price 0.755 0.78 0.68 0.705 0.745 0.685 0.81 -
P/RPS 2.56 2.89 1.70 1.30 1.15 0.93 1.13 72.23%
P/EPS 85.93 253.00 98.99 116.27 838.02 -284.41 -148.14 -
EY 1.16 0.40 1.01 0.86 0.12 -0.35 -0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.28 1.08 1.02 0.93 0.91 1.29 -0.51%

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