[XL] QoQ Annualized Quarter Result on 31-Oct-2021

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
22-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Oct-2021
Profit Trend
QoQ- 53.0%
YoY- -142.3%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 87,288 97,876 84,237 75,396 68,686 22,472 27,824 114.74%
PBT 2,022 1,932 762 -117 -324 -2,104 691 104.98%
Tax -590 -840 -646 -128 -198 -188 -223 91.63%
NP 1,432 1,092 116 -245 -522 -2,292 468 111.19%
-
NP to SH 1,496 1,092 116 -245 -522 -2,292 468 117.46%
-
Tax Rate 29.18% 43.48% 84.78% - - - 32.27% -
Total Cost 85,856 96,784 84,121 75,641 69,208 24,764 27,356 114.81%
-
Net Worth 137,207 124,262 104,387 76,397 60,144 59,190 46,938 104.84%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 137,207 124,262 104,387 76,397 60,144 59,190 46,938 104.84%
NOSH 218,169 218,169 141,467 118,954 95,848 95,848 79,936 95.65%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 1.64% 1.12% 0.14% -0.33% -0.76% -10.20% 1.68% -
ROE 1.09% 0.88% 0.11% -0.32% -0.87% -3.87% 1.00% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 40.08 54.35 64.56 74.02 71.95 23.54 34.97 9.54%
EPS 0.76 0.60 0.11 -0.25 -0.56 -2.40 0.59 18.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.69 0.80 0.75 0.63 0.62 0.59 4.48%
Adjusted Per Share Value based on latest NOSH - 118,954
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 28.03 31.43 27.05 24.21 22.06 7.22 8.93 114.82%
EPS 0.48 0.35 0.04 -0.08 -0.17 -0.74 0.15 117.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4406 0.399 0.3352 0.2453 0.1931 0.1901 0.1507 104.86%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.70 0.78 0.715 0.68 0.78 1.58 0.795 -
P/RPS 1.75 1.44 1.11 0.92 1.08 6.71 2.27 -15.96%
P/EPS 101.91 128.64 804.28 -282.34 -142.65 -65.81 135.14 -17.19%
EY 0.98 0.78 0.12 -0.35 -0.70 -1.52 0.74 20.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.13 0.89 0.91 1.24 2.55 1.35 -12.26%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 27/09/22 29/06/22 29/03/22 22/12/21 28/09/21 24/06/21 26/03/21 -
Price 0.68 0.705 0.745 0.685 0.81 0.87 1.64 -
P/RPS 1.70 1.30 1.15 0.93 1.13 3.70 4.69 -49.25%
P/EPS 98.99 116.27 838.02 -284.41 -148.14 -36.24 278.79 -49.95%
EY 1.01 0.86 0.12 -0.35 -0.68 -2.76 0.36 99.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.02 0.93 0.91 1.29 1.40 2.78 -46.85%

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