[XL] QoQ Annualized Quarter Result on 31-Jan-2005 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- -10.64%
YoY- 4.29%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 48,890 53,752 51,848 49,167 48,030 48,078 44,552 6.37%
PBT 26,025 31,538 27,216 24,376 27,362 26,564 22,892 8.90%
Tax -7,744 -9,572 -8,184 -7,049 -7,973 -6,942 -4,584 41.70%
NP 18,281 21,966 19,032 17,327 19,389 19,622 18,308 -0.09%
-
NP to SH 18,281 21,966 19,032 17,327 19,389 19,622 18,308 -0.09%
-
Tax Rate 29.76% 30.35% 30.07% 28.92% 29.14% 26.13% 20.02% -
Total Cost 30,609 31,786 32,816 31,840 28,641 28,456 26,244 10.77%
-
Net Worth 136,601 134,381 131,480 126,252 123,421 119,009 116,057 11.44%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - - 3,265 - - - -
Div Payout % - - - 18.84% - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 136,601 134,381 131,480 126,252 123,421 119,009 116,057 11.44%
NOSH 72,660 72,638 72,641 72,558 72,601 72,566 72,535 0.11%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 37.39% 40.87% 36.71% 35.24% 40.37% 40.81% 41.09% -
ROE 13.38% 16.35% 14.48% 13.72% 15.71% 16.49% 15.78% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 67.29 74.00 71.38 67.76 66.16 66.25 61.42 6.25%
EPS 25.16 30.24 26.20 23.88 26.71 27.04 25.24 -0.21%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 1.88 1.85 1.81 1.74 1.70 1.64 1.60 11.31%
Adjusted Per Share Value based on latest NOSH - 72,526
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 11.21 12.33 11.89 11.28 11.02 11.03 10.22 6.34%
EPS 4.19 5.04 4.37 3.97 4.45 4.50 4.20 -0.15%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 0.3133 0.3082 0.3016 0.2896 0.2831 0.273 0.2662 11.43%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 1.87 2.15 2.40 2.50 2.52 2.53 2.58 -
P/RPS 2.78 2.91 3.36 3.69 3.81 3.82 4.20 -23.99%
P/EPS 7.43 7.11 9.16 10.47 9.44 9.36 10.22 -19.10%
EY 13.45 14.07 10.92 9.55 10.60 10.69 9.78 23.59%
DY 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
P/NAPS 0.99 1.16 1.33 1.44 1.48 1.54 1.61 -27.62%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 30/12/05 22/09/05 24/06/05 30/03/05 30/12/04 29/09/04 22/06/04 -
Price 1.83 1.74 2.29 2.45 2.50 2.55 2.50 -
P/RPS 2.72 2.35 3.21 3.62 3.78 3.85 4.07 -23.50%
P/EPS 7.27 5.75 8.74 10.26 9.36 9.43 9.90 -18.55%
EY 13.75 17.38 11.44 9.75 10.68 10.60 10.10 22.76%
DY 0.00 0.00 0.00 1.84 0.00 0.00 0.00 -
P/NAPS 0.97 0.94 1.27 1.41 1.47 1.55 1.56 -27.08%

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