[XL] QoQ TTM Result on 31-Jul-2006 [#2]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
29-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- -32.1%
YoY- -55.12%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 39,698 38,083 35,895 37,913 42,198 45,432 49,812 -14.07%
PBT 10,188 9,339 8,036 10,681 17,038 20,564 23,373 -42.59%
Tax -4,201 -2,311 -1,878 -2,379 -4,811 -5,438 -6,877 -28.06%
NP 5,987 7,028 6,158 8,302 12,227 15,126 16,496 -49.21%
-
NP to SH 5,987 7,028 6,158 8,302 12,227 15,126 16,496 -49.21%
-
Tax Rate 41.23% 24.75% 23.37% 22.27% 28.24% 26.44% 29.42% -
Total Cost 33,711 31,055 29,737 29,611 29,971 30,306 33,316 0.79%
-
Net Worth 143,330 72,608 141,620 140,474 140,151 72,753 136,763 3.18%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 1,815 1,815 3,273 3,273 3,273 3,273 3,263 -32.43%
Div Payout % 30.32% 25.83% 53.17% 39.44% 26.78% 21.64% 19.78% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 143,330 72,608 141,620 140,474 140,151 72,753 136,763 3.18%
NOSH 72,389 72,608 72,999 72,784 72,617 72,753 72,746 -0.32%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 15.08% 18.45% 17.16% 21.90% 28.98% 33.29% 33.12% -
ROE 4.18% 9.68% 4.35% 5.91% 8.72% 20.79% 12.06% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 54.84 52.45 49.17 52.09 58.11 62.45 68.47 -13.79%
EPS 8.27 9.68 8.44 11.41 16.84 20.79 22.68 -49.05%
DPS 2.50 2.50 4.50 4.50 4.50 4.50 4.50 -32.49%
NAPS 1.98 1.00 1.94 1.93 1.93 1.00 1.88 3.52%
Adjusted Per Share Value based on latest NOSH - 72,784
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 12.91 12.38 11.67 12.33 13.72 14.77 16.20 -14.08%
EPS 1.95 2.29 2.00 2.70 3.98 4.92 5.36 -49.13%
DPS 0.59 0.59 1.06 1.06 1.06 1.06 1.06 -32.40%
NAPS 0.466 0.2361 0.4605 0.4567 0.4557 0.2366 0.4447 3.17%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.78 0.81 1.04 1.10 1.36 1.63 1.87 -
P/RPS 1.42 1.54 2.12 2.11 2.34 2.61 2.73 -35.40%
P/EPS 9.43 8.37 12.33 9.64 8.08 7.84 8.25 9.34%
EY 10.60 11.95 8.11 10.37 12.38 12.76 12.13 -8.61%
DY 3.21 3.09 4.33 4.09 3.31 2.76 2.41 21.12%
P/NAPS 0.39 0.81 0.54 0.57 0.70 1.63 0.99 -46.35%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 28/06/07 29/03/07 29/12/06 29/09/06 29/06/06 30/03/06 30/12/05 -
Price 0.78 0.76 0.75 1.08 1.20 1.31 1.83 -
P/RPS 1.42 1.45 1.53 2.07 2.07 2.10 2.67 -34.43%
P/EPS 9.43 7.85 8.89 9.47 7.13 6.30 8.07 10.97%
EY 10.60 12.74 11.25 10.56 14.03 15.87 12.39 -9.90%
DY 3.21 3.29 6.00 4.17 3.75 3.44 2.46 19.46%
P/NAPS 0.39 0.76 0.39 0.56 0.62 1.31 0.97 -45.61%

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