[XL] YoY Quarter Result on 31-Jan-2003 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 29.91%
YoY- 117.82%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 8,764 13,144 11,990 12,688 8,691 0 -
PBT 1,045 3,854 5,107 5,209 1,442 0 -
Tax 370 -1,069 -470 -1,517 253 0 -
NP 1,415 2,785 4,637 3,692 1,695 0 -
-
NP to SH 1,415 2,785 4,637 3,692 1,695 0 -
-
Tax Rate -35.41% 27.74% 9.20% 29.12% -17.55% - -
Total Cost 7,349 10,359 7,353 8,996 6,996 0 -
-
Net Worth 72,753 126,195 110,853 95,557 77,878 0 -
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 3,273 3,263 2,173 1,447 1,374 - -
Div Payout % 231.37% 117.19% 46.87% 39.22% 81.08% - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 72,753 126,195 110,853 95,557 77,878 0 -
NOSH 72,753 72,526 72,453 48,261 45,810 0 -
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 16.15% 21.19% 38.67% 29.10% 19.50% 0.00% -
ROE 1.94% 2.21% 4.18% 3.86% 2.18% 0.00% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 12.05 18.12 16.55 26.29 18.97 0.00 -
EPS 1.95 3.84 6.40 7.65 3.70 0.00 -
DPS 4.50 4.50 3.00 3.00 3.00 0.00 -
NAPS 1.00 1.74 1.53 1.98 1.70 1.52 -8.02%
Adjusted Per Share Value based on latest NOSH - 48,261
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 2.85 4.27 3.90 4.13 2.83 0.00 -
EPS 0.46 0.91 1.51 1.20 0.55 0.00 -
DPS 1.06 1.06 0.71 0.47 0.45 0.00 -
NAPS 0.2366 0.4103 0.3604 0.3107 0.2532 1.52 -31.05%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 - -
Price 1.63 2.50 2.41 2.66 3.18 0.00 -
P/RPS 13.53 13.79 14.56 10.12 16.76 0.00 -
P/EPS 83.81 65.10 37.66 34.77 85.95 0.00 -
EY 1.19 1.54 2.66 2.88 1.16 0.00 -
DY 2.76 1.80 1.24 1.13 0.94 0.00 -
P/NAPS 1.63 1.44 1.58 1.34 1.87 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 30/03/06 30/03/05 30/03/04 31/03/03 05/04/02 - -
Price 1.31 2.45 2.63 2.50 2.53 0.00 -
P/RPS 10.87 13.52 15.89 9.51 13.34 0.00 -
P/EPS 67.35 63.80 41.09 32.68 68.38 0.00 -
EY 1.48 1.57 2.43 3.06 1.46 0.00 -
DY 3.44 1.84 1.14 1.20 1.19 0.00 -
P/NAPS 1.31 1.41 1.72 1.26 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