[XL] YoY Cumulative Quarter Result on 31-Oct-2004 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
30-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 48.22%
YoY- 21.42%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 26,886 27,131 36,668 36,023 35,352 35,826 23,401 2.33%
PBT 3,838 6,991 19,519 20,522 17,161 16,329 12,663 -18.03%
Tax -1,403 -2,248 -5,808 -5,980 -5,184 -5,861 -3,948 -15.83%
NP 2,435 4,743 13,711 14,542 11,977 10,468 8,715 -19.13%
-
NP to SH 2,435 4,743 13,711 14,542 11,977 10,468 8,715 -19.13%
-
Tax Rate 36.56% 32.16% 29.76% 29.14% 30.21% 35.89% 31.18% -
Total Cost 24,451 22,388 22,957 21,481 23,375 25,358 14,686 8.86%
-
Net Worth 143,919 141,126 136,601 123,421 82,813 92,222 70,507 12.62%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 143,919 141,126 136,601 123,421 82,813 92,222 70,507 12.62%
NOSH 72,686 72,745 72,660 72,601 56,335 48,284 40,992 10.01%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 9.06% 17.48% 37.39% 40.37% 33.88% 29.22% 37.24% -
ROE 1.69% 3.36% 10.04% 11.78% 14.46% 11.35% 12.36% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 36.99 37.30 50.46 49.62 62.75 74.20 57.09 -6.97%
EPS 3.35 6.52 18.87 20.03 21.26 21.68 21.26 -26.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.94 1.88 1.70 1.47 1.91 1.72 2.37%
Adjusted Per Share Value based on latest NOSH - 72,561
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 8.74 8.82 11.92 11.71 11.49 11.65 7.61 2.33%
EPS 0.79 1.54 4.46 4.73 3.89 3.40 2.83 -19.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4679 0.4589 0.4441 0.4013 0.2693 0.2999 0.2292 12.62%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 - -
Price 0.83 1.04 1.87 2.52 2.08 2.94 0.00 -
P/RPS 2.24 2.79 3.71 5.08 3.31 3.96 0.00 -
P/EPS 24.78 15.95 9.91 12.58 9.78 13.56 0.00 -
EY 4.04 6.27 10.09 7.95 10.22 7.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.54 0.99 1.48 1.41 1.54 0.00 -
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 28/12/07 29/12/06 30/12/05 30/12/04 26/12/03 30/12/02 03/12/01 -
Price 0.80 0.75 1.83 2.50 2.20 2.85 0.00 -
P/RPS 2.16 2.01 3.63 5.04 3.51 3.84 0.00 -
P/EPS 23.88 11.50 9.70 12.48 10.35 13.15 0.00 -
EY 4.19 8.69 10.31 8.01 9.66 7.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.97 1.47 1.50 1.49 0.00 -

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