[XL] QoQ Annualized Quarter Result on 31-Jan-2020 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
27-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jan-2020 [#4]
Profit Trend
QoQ- -65.29%
YoY- 14.7%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 29,473 28,714 25,616 14,073 12,981 13,236 13,292 69.63%
PBT 845 598 -992 -688 -388 404 584 27.78%
Tax -265 -264 -88 -101 -89 -82 -148 47.19%
NP 580 334 -1,080 -789 -477 322 436 20.85%
-
NP to SH 580 334 -1,080 -789 -477 322 436 20.85%
-
Tax Rate 31.36% 44.15% - - - 20.30% 25.34% -
Total Cost 28,893 28,380 26,696 14,862 13,458 12,914 12,856 71.15%
-
Net Worth 49,560 48,761 48,761 48,761 49,560 49,560 49,560 0.00%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 49,560 48,761 48,761 48,761 49,560 49,560 49,560 0.00%
NOSH 79,936 79,936 79,936 79,936 79,936 79,936 79,936 0.00%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 1.97% 1.16% -4.22% -5.61% -3.68% 2.43% 3.28% -
ROE 1.17% 0.68% -2.21% -1.62% -0.96% 0.65% 0.88% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 36.87 35.92 32.05 17.61 16.24 16.56 16.63 69.61%
EPS 0.72 0.42 -1.36 -0.99 -0.60 0.40 0.56 18.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.61 0.61 0.61 0.62 0.62 0.62 0.00%
Adjusted Per Share Value based on latest NOSH - 79,936
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 10.46 10.19 9.09 4.99 4.61 4.70 4.72 69.56%
EPS 0.21 0.12 -0.38 -0.28 -0.17 0.11 0.15 25.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1758 0.173 0.173 0.173 0.1758 0.1758 0.1758 0.00%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 0.40 0.495 0.295 0.63 0.62 0.395 0.455 -
P/RPS 1.08 1.38 0.92 3.58 3.82 2.39 2.74 -46.08%
P/EPS 55.13 118.47 -21.83 -63.83 -103.83 98.06 83.42 -24.03%
EY 1.81 0.84 -4.58 -1.57 -0.96 1.02 1.20 31.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.81 0.48 1.03 1.00 0.64 0.73 -7.41%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 21/12/20 23/09/20 29/06/20 27/03/20 30/12/19 25/09/19 27/06/19 -
Price 0.535 0.385 0.315 0.28 0.685 0.38 0.425 -
P/RPS 1.45 1.07 0.98 1.59 4.22 2.29 2.56 -31.42%
P/EPS 73.73 92.14 -23.31 -28.37 -114.71 94.34 77.92 -3.60%
EY 1.36 1.09 -4.29 -3.53 -0.87 1.06 1.28 4.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.63 0.52 0.46 1.10 0.61 0.69 15.73%

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