[XL] YoY Annual (Unaudited) Result on 31-Jan-2020 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
27-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jan-2020 [#4]
Profit Trend
YoY- 14.7%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/04/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 84,389 84,237 27,824 14,073 12,967 13,204 10,933 38.70%
PBT 6,048 762 691 -688 -800 114 -3,831 -
Tax -591 -646 -223 -101 -125 -35 -46 50.49%
NP 5,457 116 468 -789 -925 79 -3,877 -
-
NP to SH 5,613 116 468 -789 -925 79 -3,877 -
-
Tax Rate 9.77% 84.78% 32.27% - - 30.70% - -
Total Cost 78,932 84,121 27,356 14,862 13,892 13,125 14,810 30.71%
-
Net Worth 152,349 104,387 46,938 48,761 50,360 49,560 43,623 22.16%
Dividend
30/04/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 152,349 104,387 46,938 48,761 50,360 49,560 43,623 22.16%
NOSH 238,657 141,467 79,936 79,936 79,936 79,936 72,705 20.95%
Ratio Analysis
30/04/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 6.47% 0.14% 1.68% -5.61% -7.13% 0.60% -35.46% -
ROE 3.68% 0.11% 1.00% -1.62% -1.84% 0.16% -8.89% -
Per Share
30/04/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 35.45 64.56 34.97 17.61 16.22 16.52 15.04 14.71%
EPS 2.58 0.11 0.59 -0.99 -1.16 0.10 -5.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.80 0.59 0.61 0.63 0.62 0.60 1.03%
Adjusted Per Share Value based on latest NOSH - 79,936
30/04/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 19.36 19.32 6.38 3.23 2.97 3.03 2.51 38.68%
EPS 1.29 0.03 0.11 -0.18 -0.21 0.02 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3494 0.2394 0.1077 0.1118 0.1155 0.1137 0.1001 22.15%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 28/04/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.78 0.715 0.795 0.63 0.45 0.60 0.40 -
P/RPS 2.20 1.11 2.27 3.58 2.77 3.63 2.66 -2.99%
P/EPS 33.08 804.28 135.14 -63.83 -38.89 607.12 -7.50 -
EY 3.02 0.12 0.74 -1.57 -2.57 0.16 -13.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.89 1.35 1.03 0.71 0.97 0.67 10.06%
Price Multiplier on Announcement Date
30/04/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 30/06/23 29/03/22 26/03/21 27/03/20 27/03/19 22/03/18 28/03/17 -
Price 0.78 0.745 1.64 0.28 0.425 0.57 0.40 -
P/RPS 2.20 1.15 4.69 1.59 2.62 3.45 2.66 -2.99%
P/EPS 33.08 838.02 278.79 -28.37 -36.73 576.76 -7.50 -
EY 3.02 0.12 0.36 -3.53 -2.72 0.17 -13.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.93 2.78 0.46 0.67 0.92 0.67 10.06%

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