[XL] QoQ Cumulative Quarter Result on 30-Apr-2005 [#1]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
24-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -72.54%
YoY- 3.95%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 45,432 36,668 26,876 12,962 49,167 36,023 24,039 52.68%
PBT 20,564 19,519 15,769 6,804 24,376 20,522 13,282 33.72%
Tax -5,438 -5,808 -4,786 -2,046 -7,049 -5,980 -3,471 34.78%
NP 15,126 13,711 10,983 4,758 17,327 14,542 9,811 33.35%
-
NP to SH 15,126 13,711 10,983 4,758 17,327 14,542 9,811 33.35%
-
Tax Rate 26.44% 29.76% 30.35% 30.07% 28.92% 29.14% 26.13% -
Total Cost 30,306 22,957 15,893 8,204 31,840 21,481 14,228 65.31%
-
Net Worth 138,072 136,601 134,381 131,480 126,252 123,421 119,009 10.38%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 3,270 - - - 3,265 - - -
Div Payout % 21.62% - - - 18.84% - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 138,072 136,601 134,381 131,480 126,252 123,421 119,009 10.38%
NOSH 72,669 72,660 72,638 72,641 72,558 72,601 72,566 0.09%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 33.29% 37.39% 40.87% 36.71% 35.24% 40.37% 40.81% -
ROE 10.96% 10.04% 8.17% 3.62% 13.72% 11.78% 8.24% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 62.52 50.46 37.00 17.84 67.76 49.62 33.13 52.53%
EPS 20.81 18.87 15.12 6.55 23.88 20.03 13.52 33.20%
DPS 4.50 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 1.90 1.88 1.85 1.81 1.74 1.70 1.64 10.27%
Adjusted Per Share Value based on latest NOSH - 72,641
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 14.77 11.92 8.74 4.21 15.99 11.71 7.82 52.62%
EPS 4.92 4.46 3.57 1.55 5.63 4.73 3.19 33.38%
DPS 1.06 0.00 0.00 0.00 1.06 0.00 0.00 -
NAPS 0.4489 0.4441 0.4369 0.4275 0.4105 0.4013 0.3869 10.38%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 1.63 1.87 2.15 2.40 2.50 2.52 2.53 -
P/RPS 2.61 3.71 5.81 13.45 3.69 5.08 7.64 -51.03%
P/EPS 7.83 9.91 14.22 36.64 10.47 12.58 18.71 -43.96%
EY 12.77 10.09 7.03 2.73 9.55 7.95 5.34 78.54%
DY 2.76 0.00 0.00 0.00 1.80 0.00 0.00 -
P/NAPS 0.86 0.99 1.16 1.33 1.44 1.48 1.54 -32.11%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 30/03/06 30/12/05 22/09/05 24/06/05 30/03/05 30/12/04 29/09/04 -
Price 1.31 1.83 1.74 2.29 2.45 2.50 2.55 -
P/RPS 2.10 3.63 4.70 12.83 3.62 5.04 7.70 -57.84%
P/EPS 6.29 9.70 11.51 34.96 10.26 12.48 18.86 -51.81%
EY 15.89 10.31 8.69 2.86 9.75 8.01 5.30 107.50%
DY 3.44 0.00 0.00 0.00 1.84 0.00 0.00 -
P/NAPS 0.69 0.97 0.94 1.27 1.41 1.47 1.55 -41.61%

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