[XL] YoY Quarter Result on 31-Oct-2017 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
21-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- 106.07%
YoY- 103.88%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 7,748 3,118 3,240 3,291 2,789 4,009 3,134 16.26%
PBT 335 -493 -248 32 -672 672 45 39.69%
Tax -67 -26 -43 -6 2 0 -6 49.44%
NP 268 -519 -291 26 -670 672 39 37.84%
-
NP to SH 268 -519 -291 26 -670 752 39 37.84%
-
Tax Rate 20.00% - - 18.75% - 0.00% 13.33% -
Total Cost 7,480 3,637 3,531 3,265 3,459 3,337 3,095 15.82%
-
Net Worth 49,560 49,560 49,560 49,560 43,695 48,186 49,919 -0.12%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 49,560 49,560 49,560 49,560 43,695 48,186 49,919 -0.12%
NOSH 79,936 79,936 79,936 79,936 72,826 73,009 77,999 0.40%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 3.46% -16.65% -8.98% 0.79% -24.02% 16.76% 1.24% -
ROE 0.54% -1.05% -0.59% 0.05% -1.53% 1.56% 0.08% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 9.69 3.90 4.05 4.12 3.83 5.49 4.02 15.77%
EPS 0.34 -0.65 -0.36 0.03 -0.92 1.03 0.05 37.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.62 0.62 0.62 0.60 0.66 0.64 -0.52%
Adjusted Per Share Value based on latest NOSH - 79,936
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 2.75 1.11 1.15 1.17 0.99 1.42 1.11 16.30%
EPS 0.10 -0.18 -0.10 0.01 -0.24 0.27 0.01 46.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1758 0.1758 0.1758 0.1758 0.155 0.1709 0.1771 -0.12%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.40 0.62 0.50 0.605 0.42 0.45 0.38 -
P/RPS 4.13 15.90 12.34 14.70 10.97 8.20 9.46 -12.89%
P/EPS 119.31 -95.49 -137.35 1,860.07 -45.65 43.69 760.00 -26.53%
EY 0.84 -1.05 -0.73 0.05 -2.19 2.29 0.13 36.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.00 0.81 0.98 0.70 0.68 0.59 1.62%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 21/12/20 30/12/19 21/12/18 21/12/17 23/12/16 28/12/15 30/12/14 -
Price 0.535 0.685 0.44 0.615 0.415 0.45 0.33 -
P/RPS 5.52 17.56 10.86 14.94 10.84 8.20 8.21 -6.39%
P/EPS 159.58 -105.50 -120.87 1,890.82 -45.11 43.69 660.00 -21.05%
EY 0.63 -0.95 -0.83 0.05 -2.22 2.29 0.15 26.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.10 0.71 0.99 0.69 0.68 0.52 8.73%

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