[XL] YoY Annualized Quarter Result on 31-Jan-2021 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
26-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Jan-2021 [#4]
Profit Trend
QoQ- -19.31%
YoY- 159.32%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/24 30/04/23 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 70,533 84,389 27,824 14,073 12,967 13,204 10,933 29.32%
PBT 6,901 6,048 691 -688 -800 114 -3,831 -
Tax 98 -591 -223 -101 -125 -35 -46 -
NP 6,999 5,457 468 -789 -925 79 -3,877 -
-
NP to SH 7,310 5,613 468 -789 -925 79 -3,877 -
-
Tax Rate -1.42% 9.77% 32.27% - - 30.70% - -
Total Cost 63,534 78,932 27,356 14,862 13,892 13,125 14,810 22.24%
-
Net Worth 192,521 152,349 46,938 48,761 50,360 49,560 43,623 22.72%
Dividend
30/04/24 30/04/23 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/24 30/04/23 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 192,521 152,349 46,938 48,761 50,360 49,560 43,623 22.72%
NOSH 281,884 238,657 79,936 79,936 79,936 79,936 72,705 20.55%
Ratio Analysis
30/04/24 30/04/23 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 9.92% 6.47% 1.68% -5.61% -7.13% 0.60% -35.46% -
ROE 3.80% 3.68% 1.00% -1.62% -1.84% 0.16% -8.89% -
Per Share
30/04/24 30/04/23 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 26.38 35.45 34.97 17.61 16.22 16.52 15.04 8.05%
EPS 2.91 2.58 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 0.72 0.64 0.59 0.61 0.63 0.62 0.60 2.54%
Adjusted Per Share Value based on latest NOSH - 79,936
30/04/24 30/04/23 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 22.65 27.10 8.93 4.52 4.16 4.24 3.51 29.33%
EPS 2.35 1.80 0.15 -0.25 -0.30 0.03 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6182 0.4892 0.1507 0.1566 0.1617 0.1591 0.1401 22.72%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 30/04/24 28/04/23 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.725 0.78 0.795 0.63 0.45 0.60 0.40 -
P/RPS 2.75 2.20 2.27 3.58 2.77 3.63 2.66 0.46%
P/EPS 26.52 33.08 135.14 -63.83 -38.89 607.12 -7.50 -
EY 3.77 3.02 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 1.01 1.22 1.35 1.03 0.71 0.97 0.67 5.82%
Price Multiplier on Announcement Date
30/04/24 30/04/23 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 28/06/24 30/06/23 26/03/21 27/03/20 27/03/19 22/03/18 28/03/17 -
Price 0.75 0.78 1.64 0.28 0.425 0.57 0.40 -
P/RPS 2.84 2.20 4.69 1.59 2.62 3.45 2.66 0.90%
P/EPS 27.43 33.08 278.79 -28.37 -36.73 576.76 -7.50 -
EY 3.65 3.02 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 1.04 1.22 2.78 0.46 0.67 0.92 0.67 6.25%

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