[XL] QoQ Quarter Result on 31-Jul-2022 [#1]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
27-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Jul-2022 [#1]
Profit Trend
QoQ- 72.53%
YoY- 50.48%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Quarter Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 15,130 10,504 15,111 19,175 24,469 27,690 22,204 -22.61%
PBT 3,689 1,462 -114 528 483 850 74 1264.24%
Tax -218 -61 -17 -85 -210 -550 3 -
NP 3,471 1,401 -131 443 273 300 77 1175.47%
-
NP to SH 3,552 1,390 -77 471 273 300 77 1195.29%
-
Tax Rate 5.91% 4.17% - 16.10% 43.48% 64.71% -4.05% -
Total Cost 11,659 9,103 15,242 18,732 24,196 27,390 22,127 -34.83%
-
Net Worth 152,349 138,403 132,764 137,207 124,262 104,387 76,397 58.63%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 152,349 138,403 132,764 137,207 124,262 104,387 76,397 58.63%
NOSH 238,657 235,209 219,111 218,169 218,169 141,467 118,954 59.27%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 22.94% 13.34% -0.87% 2.31% 1.12% 1.08% 0.35% -
ROE 2.33% 1.00% -0.06% 0.34% 0.22% 0.29% 0.10% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 6.36 4.48 6.94 8.80 13.59 21.22 21.80 -56.11%
EPS 1.49 0.59 -0.04 0.22 0.15 0.23 0.08 606.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.59 0.61 0.63 0.69 0.80 0.75 -10.05%
Adjusted Per Share Value based on latest NOSH - 218,169
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 5.37 3.73 5.36 6.80 8.68 9.82 7.88 -22.61%
EPS 1.26 0.49 -0.03 0.17 0.10 0.11 0.03 1116.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5405 0.491 0.471 0.4867 0.4408 0.3703 0.271 58.64%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 0.78 0.815 0.67 0.70 0.78 0.715 0.68 -
P/RPS 12.27 18.20 9.65 7.95 5.74 3.37 3.12 149.77%
P/EPS 52.27 137.54 -1,893.80 323.68 514.54 310.99 899.57 -85.07%
EY 1.91 0.73 -0.05 0.31 0.19 0.32 0.11 574.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.38 1.10 1.11 1.13 0.89 0.91 21.65%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 30/06/23 30/03/23 28/12/22 27/09/22 29/06/22 29/03/22 22/12/21 -
Price 0.78 0.755 0.78 0.68 0.705 0.745 0.685 -
P/RPS 12.27 16.86 11.23 7.72 5.19 3.51 3.14 148.71%
P/EPS 52.27 127.42 -2,204.73 314.43 465.07 324.04 906.18 -85.14%
EY 1.91 0.78 -0.05 0.32 0.22 0.31 0.11 574.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.28 1.28 1.08 1.02 0.93 0.91 21.65%

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