[XL] QoQ TTM Result on 31-Jan-2007 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
29-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- 14.13%
YoY- -53.54%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 37,839 39,263 39,698 38,083 35,895 37,913 42,198 -6.99%
PBT 6,186 8,708 10,188 9,339 8,036 10,681 17,038 -49.01%
Tax -1,466 -4,040 -4,201 -2,311 -1,878 -2,379 -4,811 -54.61%
NP 4,720 4,668 5,987 7,028 6,158 8,302 12,227 -46.89%
-
NP to SH 4,720 4,668 5,987 7,028 6,158 8,302 12,227 -46.89%
-
Tax Rate 23.70% 46.39% 41.23% 24.75% 23.37% 22.27% 28.24% -
Total Cost 33,119 34,595 33,711 31,055 29,737 29,611 29,971 6.86%
-
Net Worth 144,744 143,153 143,330 72,608 141,620 140,474 140,151 2.16%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 1,815 1,815 1,815 1,815 3,273 3,273 3,273 -32.43%
Div Payout % 38.46% 38.89% 30.32% 25.83% 53.17% 39.44% 26.78% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 144,744 143,153 143,330 72,608 141,620 140,474 140,151 2.16%
NOSH 73,103 72,666 72,389 72,608 72,999 72,784 72,617 0.44%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 12.47% 11.89% 15.08% 18.45% 17.16% 21.90% 28.98% -
ROE 3.26% 3.26% 4.18% 9.68% 4.35% 5.91% 8.72% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 51.76 54.03 54.84 52.45 49.17 52.09 58.11 -7.40%
EPS 6.46 6.42 8.27 9.68 8.44 11.41 16.84 -47.11%
DPS 2.50 2.50 2.50 2.50 4.50 4.50 4.50 -32.34%
NAPS 1.98 1.97 1.98 1.00 1.94 1.93 1.93 1.71%
Adjusted Per Share Value based on latest NOSH - 72,608
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 12.30 12.77 12.91 12.38 11.67 12.33 13.72 -7.00%
EPS 1.53 1.52 1.95 2.29 2.00 2.70 3.98 -47.03%
DPS 0.59 0.59 0.59 0.59 1.06 1.06 1.06 -32.26%
NAPS 0.4706 0.4654 0.466 0.2361 0.4605 0.4567 0.4557 2.16%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.83 0.77 0.78 0.81 1.04 1.10 1.36 -
P/RPS 1.60 1.43 1.42 1.54 2.12 2.11 2.34 -22.33%
P/EPS 12.86 11.99 9.43 8.37 12.33 9.64 8.08 36.20%
EY 7.78 8.34 10.60 11.95 8.11 10.37 12.38 -26.57%
DY 3.01 3.25 3.21 3.09 4.33 4.09 3.31 -6.12%
P/NAPS 0.42 0.39 0.39 0.81 0.54 0.57 0.70 -28.79%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 28/12/07 27/09/07 28/06/07 29/03/07 29/12/06 29/09/06 29/06/06 -
Price 0.80 0.74 0.78 0.76 0.75 1.08 1.20 -
P/RPS 1.55 1.37 1.42 1.45 1.53 2.07 2.07 -17.49%
P/EPS 12.39 11.52 9.43 7.85 8.89 9.47 7.13 44.39%
EY 8.07 8.68 10.60 12.74 11.25 10.56 14.03 -30.76%
DY 3.13 3.38 3.21 3.29 6.00 4.17 3.75 -11.32%
P/NAPS 0.40 0.38 0.39 0.76 0.39 0.56 0.62 -25.27%

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