[XL] QoQ Cumulative Quarter Result on 31-Oct-2002 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 37.27%
YoY- 20.11%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Cumulative Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 22,251 10,416 49,514 35,826 24,559 10,855 32,092 -21.71%
PBT 10,990 5,219 21,465 16,329 11,928 5,847 14,105 -15.36%
Tax -3,283 -1,419 -7,378 -5,861 -4,302 -2,198 -3,695 -7.59%
NP 7,707 3,800 14,087 10,468 7,626 3,649 10,410 -18.20%
-
NP to SH 7,707 3,800 14,087 10,468 7,626 3,649 10,410 -18.20%
-
Tax Rate 29.87% 27.19% 34.37% 35.89% 36.07% 37.59% 26.20% -
Total Cost 14,544 6,616 35,427 25,358 16,933 7,206 21,682 -23.42%
-
Net Worth 102,373 132,630 95,586 92,222 89,291 86,880 71,763 26.80%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - 1,448 - - - 1,266 -
Div Payout % - - 10.28% - - - 12.17% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 102,373 132,630 95,586 92,222 89,291 86,880 71,763 26.80%
NOSH 48,289 66,315 48,276 48,284 48,265 48,267 42,214 9.40%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 34.64% 36.48% 28.45% 29.22% 31.05% 33.62% 32.44% -
ROE 7.53% 2.87% 14.74% 11.35% 8.54% 4.20% 14.51% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 46.08 15.71 102.56 74.20 50.88 22.49 76.02 -28.44%
EPS 15.96 5.24 29.18 21.68 15.80 7.56 24.66 -25.23%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 2.12 2.00 1.98 1.91 1.85 1.80 1.70 15.90%
Adjusted Per Share Value based on latest NOSH - 48,251
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 7.23 3.39 16.10 11.65 7.99 3.53 10.43 -21.72%
EPS 2.51 1.24 4.58 3.40 2.48 1.19 3.38 -18.04%
DPS 0.00 0.00 0.47 0.00 0.00 0.00 0.41 -
NAPS 0.3329 0.4312 0.3108 0.2999 0.2903 0.2825 0.2333 26.82%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 -
Price 3.28 2.58 2.66 2.94 2.68 2.62 3.18 -
P/RPS 7.12 16.43 2.59 3.96 5.27 11.65 4.18 42.76%
P/EPS 20.55 45.02 9.12 13.56 16.96 34.66 12.90 36.51%
EY 4.87 2.22 10.97 7.37 5.90 2.89 7.75 -26.69%
DY 0.00 0.00 1.13 0.00 0.00 0.00 0.94 -
P/NAPS 1.55 1.29 1.34 1.54 1.45 1.46 1.87 -11.79%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 26/09/03 25/06/03 31/03/03 30/12/02 26/09/02 26/06/02 05/04/02 -
Price 1.86 2.77 2.50 2.85 2.55 2.52 2.53 -
P/RPS 4.04 17.64 2.44 3.84 5.01 11.21 3.33 13.79%
P/EPS 11.65 48.34 8.57 13.15 16.14 33.33 10.26 8.86%
EY 8.58 2.07 11.67 7.61 6.20 3.00 9.75 -8.19%
DY 0.00 0.00 1.20 0.00 0.00 0.00 1.19 -
P/NAPS 0.88 1.39 1.26 1.49 1.38 1.40 1.49 -29.67%

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