[XL] YoY Quarter Result on 31-Jan-2012 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
28-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- 126.6%
YoY- 4536.8%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 3,250 2,783 2,102 2,775 5,260 4,806 3,773 -2.45%
PBT 533 565 -10,934 7,096 -231 -1,764 -2,875 -
Tax -103 34 -626 8,530 568 416 456 -
NP 430 599 -11,560 15,626 337 -1,348 -2,419 -
-
NP to SH 430 599 -11,560 15,626 337 -1,348 -2,419 -
-
Tax Rate 19.32% -6.02% - -120.21% - - - -
Total Cost 2,820 2,184 13,662 -12,851 4,923 6,154 6,192 -12.28%
-
Net Worth 47,372 46,751 48,711 61,051 123,810 123,870 127,239 -15.17%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 47,372 46,751 48,711 61,051 123,810 123,870 127,239 -15.17%
NOSH 72,881 73,048 72,704 72,680 73,260 72,864 72,708 0.03%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 13.23% 21.52% -549.95% 563.10% 6.41% -28.05% -64.11% -
ROE 0.91% 1.28% -23.73% 25.59% 0.27% -1.09% -1.90% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 4.46 3.81 2.89 3.82 7.18 6.60 5.19 -2.49%
EPS 0.59 0.82 -15.90 21.49 0.46 -1.85 -3.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.64 0.67 0.84 1.69 1.70 1.75 -15.20%
Adjusted Per Share Value based on latest NOSH - 72,680
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 0.75 0.64 0.48 0.64 1.21 1.10 0.87 -2.44%
EPS 0.10 0.14 -2.65 3.58 0.08 -0.31 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1087 0.1072 0.1117 0.14 0.284 0.2841 0.2918 -15.16%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.355 0.23 0.315 0.47 0.56 0.47 0.45 -
P/RPS 7.96 6.04 10.90 12.31 7.80 7.13 8.67 -1.41%
P/EPS 60.17 28.05 -1.98 2.19 121.74 -25.41 -13.53 -
EY 1.66 3.57 -50.48 45.74 0.82 -3.94 -7.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.36 0.47 0.56 0.33 0.28 0.26 13.29%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 26/03/15 26/03/14 29/03/13 28/03/12 28/03/11 26/03/10 30/03/09 -
Price 0.345 0.25 0.30 0.55 0.48 0.53 0.49 -
P/RPS 7.74 6.56 10.38 14.41 6.69 8.04 9.44 -3.25%
P/EPS 58.47 30.49 -1.89 2.56 104.35 -28.65 -14.73 -
EY 1.71 3.28 -53.00 39.09 0.96 -3.49 -6.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.39 0.45 0.65 0.28 0.31 0.28 11.21%

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