[XL] YoY Annualized Quarter Result on 31-Jan-2023 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
30-Mar-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Jan-2023 [#3]
Profit Trend
QoQ- 207.15%
YoY- 1676.72%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/24 31/01/23 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 66,360 69,259 29,473 12,981 12,948 12,810 10,686 28.62%
PBT 4,714 2,359 845 -388 -444 -457 -5,525 -
Tax -460 -373 -265 -89 -129 -34 -44 38.19%
NP 4,254 1,986 580 -477 -573 -492 -5,569 -
-
NP to SH 4,514 2,061 580 -477 -573 -492 -5,569 -
-
Tax Rate 9.76% 15.81% 31.36% - - - - -
Total Cost 62,105 67,273 28,893 13,458 13,521 13,302 16,255 20.29%
-
Net Worth 165,061 138,403 49,560 49,560 49,560 49,560 43,586 20.14%
Dividend
31/01/24 31/01/23 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/24 31/01/23 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 165,061 138,403 49,560 49,560 49,560 49,560 43,586 20.14%
NOSH 255,306 235,209 79,936 79,936 79,936 79,936 72,643 18.91%
Ratio Analysis
31/01/24 31/01/23 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 6.41% 2.87% 1.97% -3.68% -4.43% -3.84% -52.11% -
ROE 2.74% 1.49% 1.17% -0.96% -1.16% -0.99% -12.78% -
Per Share
31/01/24 31/01/23 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 26.13 29.52 36.87 16.24 16.20 16.03 14.71 8.24%
EPS 1.83 0.91 0.72 -0.60 -0.72 -0.61 -7.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.59 0.62 0.62 0.62 0.62 0.60 1.10%
Adjusted Per Share Value based on latest NOSH - 235,209
31/01/24 31/01/23 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 15.22 15.89 6.76 2.98 2.97 2.94 2.45 28.62%
EPS 1.04 0.47 0.13 -0.11 -0.13 -0.11 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3786 0.3174 0.1137 0.1137 0.1137 0.1137 0.10 20.14%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 31/01/24 31/01/23 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 0.78 0.815 0.40 0.62 0.50 0.605 0.42 -
P/RPS 2.98 2.76 1.08 3.82 3.09 3.78 2.85 0.61%
P/EPS 43.87 92.76 55.13 -103.83 -69.71 -98.30 -5.48 -
EY 2.28 1.08 1.81 -0.96 -1.43 -1.02 -18.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.38 0.65 1.00 0.81 0.98 0.70 7.71%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 25/03/24 30/03/23 21/12/20 30/12/19 21/12/18 21/12/17 23/12/16 -
Price 0.75 0.755 0.535 0.685 0.44 0.615 0.415 -
P/RPS 2.87 2.56 1.45 4.22 2.72 3.84 2.82 0.24%
P/EPS 42.19 85.93 73.73 -114.71 -61.35 -99.92 -5.41 -
EY 2.37 1.16 1.36 -0.87 -1.63 -1.00 -18.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.28 0.86 1.10 0.71 0.99 0.69 7.29%

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