[XL] QoQ TTM Result on 30-Apr-2022

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
29-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
30-Apr-2022
Profit Trend
QoQ- 723.08%
YoY- 483.64%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 69,259 86,445 93,538 103,088 84,237 62,266 47,810 27.94%
PBT 2,359 1,747 1,935 1,772 763 -30 231 368.71%
Tax -373 -862 -842 -809 -646 -120 -190 56.59%
NP 1,986 885 1,093 963 117 -150 41 1219.45%
-
NP to SH 2,057 967 1,121 963 117 -150 41 1250.62%
-
Tax Rate 15.81% 49.34% 43.51% 45.65% 84.67% - 82.25% -
Total Cost 67,273 85,560 92,445 102,125 84,120 62,416 47,769 25.56%
-
Net Worth 138,403 132,764 137,207 124,262 104,387 76,397 60,144 74.03%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 138,403 132,764 137,207 124,262 104,387 76,397 60,144 74.03%
NOSH 235,209 219,111 218,169 218,169 141,467 118,954 95,848 81.63%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 2.87% 1.02% 1.17% 0.93% 0.14% -0.24% 0.09% -
ROE 1.49% 0.73% 0.82% 0.77% 0.11% -0.20% 0.07% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 29.52 39.72 42.95 57.24 64.56 61.13 50.08 -29.63%
EPS 0.88 0.44 0.51 0.53 0.09 -0.15 0.04 680.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.61 0.63 0.69 0.80 0.75 0.63 -4.26%
Adjusted Per Share Value based on latest NOSH - 218,169
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 15.89 19.83 21.45 23.64 19.32 14.28 10.97 27.93%
EPS 0.47 0.22 0.26 0.22 0.03 -0.03 0.01 1193.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3174 0.3045 0.3147 0.285 0.2394 0.1752 0.138 73.97%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 0.815 0.67 0.70 0.78 0.715 0.68 0.78 -
P/RPS 2.76 1.69 1.63 1.36 1.11 1.11 1.56 46.12%
P/EPS 92.94 150.80 136.00 145.87 797.40 -461.78 1,816.22 -86.14%
EY 1.08 0.66 0.74 0.69 0.13 -0.22 0.06 583.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.10 1.11 1.13 0.89 0.91 1.24 7.37%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 30/03/23 28/12/22 27/09/22 29/06/22 29/03/22 22/12/21 28/09/21 -
Price 0.755 0.78 0.68 0.705 0.745 0.685 0.81 -
P/RPS 2.56 1.96 1.58 1.23 1.15 1.12 1.62 35.55%
P/EPS 86.10 175.56 132.11 131.84 830.86 -465.17 1,886.08 -87.15%
EY 1.16 0.57 0.76 0.76 0.12 -0.21 0.05 708.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.28 1.08 1.02 0.93 0.91 1.29 -0.51%

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