[XL] QoQ Cumulative 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- 29.5%
YoY- -142.3%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Cumulative Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 43,644 24,469 84,237 56,547 34,343 5,618 27,824 35.11%
PBT 1,011 483 762 -88 -162 -526 691 28.96%
Tax -295 -210 -646 -96 -99 -47 -223 20.56%
NP 716 273 116 -184 -261 -573 468 32.87%
-
NP to SH 748 273 116 -184 -261 -573 468 36.81%
-
Tax Rate 29.18% 43.48% 84.78% - - - 32.27% -
Total Cost 42,928 24,196 84,121 56,731 34,604 6,191 27,356 35.15%
-
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 0.55% 0.22% 0.11% -0.24% -0.43% -0.97% 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 20.04 13.59 64.56 55.51 35.97 5.88 34.97 -31.07%
EPS 0.38 0.15 0.11 -0.19 -0.28 -0.60 0.59 -25.48%
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 15.48 8.68 29.88 20.06 12.18 1.99 9.87 35.10%
EPS 0.27 0.10 0.04 -0.07 -0.09 -0.20 0.17 36.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4867 0.4408 0.3703 0.271 0.2134 0.21 0.1665 104.84%
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 3.49 5.74 1.11 1.22 2.17 26.85 2.27 33.31%
P/EPS 203.81 514.54 804.28 -376.45 -285.31 -263.25 135.14 31.60%
EY 0.49 0.19 0.12 -0.27 -0.35 -0.38 0.74 -24.08%
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 3.39 5.19 1.15 1.23 2.25 14.78 4.69 -19.50%
P/EPS 197.99 465.07 838.02 -379.22 -296.28 -144.95 278.79 -20.45%
EY 0.51 0.22 0.12 -0.26 -0.34 -0.69 0.36 26.21%
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