[XL] QoQ TTM Result on 31-Jul-2023 [#1]

Announcement Date
10-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2024
Quarter
31-Jul-2023 [#1]
Profit Trend
QoQ- 13.21%
YoY- 438.89%
View:
Show?
TTM Result
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Revenue 61,051 60,845 59,920 69,259 86,445 93,538 103,088 -29.41%
PBT 7,420 6,426 5,565 2,359 1,747 1,935 1,772 159.11%
Tax -598 -571 -381 -373 -862 -842 -809 -18.20%
NP 6,822 5,855 5,184 1,986 885 1,093 963 267.54%
-
NP to SH 7,038 6,041 5,336 2,057 967 1,121 963 275.23%
-
Tax Rate 8.06% 8.89% 6.85% 15.81% 49.34% 43.51% 45.65% -
Total Cost 54,229 54,990 54,736 67,273 85,560 92,445 102,125 -34.35%
-
Net Worth 160,408 147,887 152,349 138,403 132,764 137,207 124,262 18.50%
Dividend
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Net Worth 160,408 147,887 152,349 138,403 132,764 137,207 124,262 18.50%
NOSH 252,206 243,581 238,657 235,209 219,111 218,169 218,169 10.11%
Ratio Analysis
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
NP Margin 11.17% 9.62% 8.65% 2.87% 1.02% 1.17% 0.93% -
ROE 4.39% 4.08% 3.50% 1.49% 0.73% 0.82% 0.77% -
Per Share
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 24.74 25.51 25.17 29.52 39.72 42.95 57.24 -42.74%
EPS 2.85 2.53 2.24 0.88 0.44 0.51 0.53 205.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.62 0.64 0.59 0.61 0.63 0.69 -3.89%
Adjusted Per Share Value based on latest NOSH - 243,581
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 23.11 23.04 22.69 26.22 32.73 35.41 39.03 -29.41%
EPS 2.66 2.29 2.02 0.78 0.37 0.42 0.36 277.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6073 0.5599 0.5768 0.524 0.5027 0.5195 0.4705 18.49%
Price Multiplier on Financial Quarter End Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 -
Price 0.81 0.845 0.78 0.815 0.67 0.70 0.78 -
P/RPS 3.27 3.31 3.10 2.76 1.69 1.63 1.36 79.18%
P/EPS 28.40 33.36 34.80 92.94 150.80 136.00 145.87 -66.30%
EY 3.52 3.00 2.87 1.08 0.66 0.74 0.69 195.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.36 1.22 1.38 1.10 1.11 1.13 6.94%
Price Multiplier on Announcement Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 28/12/23 10/10/23 30/06/23 30/03/23 28/12/22 27/09/22 29/06/22 -
Price 0.80 0.86 0.78 0.755 0.78 0.68 0.705 -
P/RPS 3.23 3.37 3.10 2.56 1.96 1.58 1.23 90.00%
P/EPS 28.05 33.96 34.80 86.10 175.56 132.11 131.84 -64.26%
EY 3.56 2.94 2.87 1.16 0.57 0.76 0.76 179.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.39 1.22 1.28 1.28 1.08 1.02 13.25%

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