[XL] YoY Cumulative Quarter Result on 31-Jul-2019 [#2]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
25-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jul-2019 [#2]
Profit Trend
QoQ- 47.71%
YoY- 215.83%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Cumulative Result
31/10/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 58,755 34,343 14,357 6,618 6,471 6,317 5,226 47.23%
PBT 897 -162 299 202 -85 -375 -3,472 -
Tax -312 -99 -132 -41 -54 -20 -35 41.87%
NP 585 -261 167 161 -139 -395 -3,507 -
-
NP to SH 671 -261 167 161 -139 -395 -3,507 -
-
Tax Rate 34.78% - 44.15% 20.30% - - - -
Total Cost 58,170 34,604 14,190 6,457 6,610 6,712 8,733 35.41%
-
Net Worth 132,764 60,144 48,761 49,560 50,360 43,888 44,383 19.14%
Dividend
31/10/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 132,764 60,144 48,761 49,560 50,360 43,888 44,383 19.14%
NOSH 219,111 95,848 79,936 79,936 79,936 73,148 72,759 19.27%
Ratio Analysis
31/10/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 1.00% -0.76% 1.16% 2.43% -2.15% -6.25% -67.11% -
ROE 0.51% -0.43% 0.34% 0.32% -0.28% -0.90% -7.90% -
Per Share
31/10/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 27.00 35.97 17.96 8.28 8.10 8.64 7.18 23.58%
EPS 0.33 -0.28 0.21 0.20 -0.17 -0.54 -4.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.63 0.61 0.62 0.63 0.60 0.61 0.00%
Adjusted Per Share Value based on latest NOSH - 79,936
31/10/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 13.48 7.88 3.29 1.52 1.48 1.45 1.20 47.21%
EPS 0.15 -0.06 0.04 0.04 -0.03 -0.09 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3045 0.138 0.1118 0.1137 0.1155 0.1007 0.1018 19.14%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 31/10/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 0.67 0.78 0.495 0.395 0.53 0.56 0.425 -
P/RPS 2.48 2.17 2.76 4.77 6.55 6.48 5.92 -12.98%
P/EPS 217.32 -285.31 236.94 196.12 -304.80 -103.70 -8.82 -
EY 0.46 -0.35 0.42 0.51 -0.33 -0.96 -11.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.24 0.81 0.64 0.84 0.93 0.70 7.49%
Price Multiplier on Announcement Date
31/10/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 28/12/22 28/09/21 23/09/20 25/09/19 26/09/18 26/09/17 30/09/16 -
Price 0.78 0.81 0.385 0.38 0.535 0.58 0.43 -
P/RPS 2.89 2.25 2.14 4.59 6.61 6.72 5.99 -10.99%
P/EPS 253.00 -296.28 184.29 188.67 -307.67 -107.41 -8.92 -
EY 0.40 -0.34 0.54 0.53 -0.33 -0.93 -11.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.29 0.63 0.61 0.85 0.97 0.70 10.13%

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