[XL] YoY TTM Result on 30-Apr-2009 [#1]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
25-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- 17.49%
YoY- -684.71%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 15,146 19,467 19,571 18,386 27,240 39,698 42,198 -15.68%
PBT -56,466 -1,867 -4,437 -12,670 -5,327 10,188 17,038 -
Tax 11,939 120 226 2,406 4,019 -4,201 -4,811 -
NP -44,527 -1,747 -4,211 -10,264 -1,308 5,987 12,227 -
-
NP to SH -44,527 -1,747 -4,211 -10,264 -1,308 5,987 12,227 -
-
Tax Rate - - - - - 41.23% 28.24% -
Total Cost 59,673 21,214 23,782 28,650 28,548 33,711 29,971 12.15%
-
Net Worth 69,000 121,396 122,830 119,999 140,998 143,330 140,151 -11.12%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - 730 1,815 3,273 -
Div Payout % - - - - 0.00% 30.32% 26.78% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 69,000 121,396 122,830 119,999 140,998 143,330 140,151 -11.12%
NOSH 75,000 72,692 72,253 68,571 72,679 72,389 72,617 0.53%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin -293.99% -8.97% -21.52% -55.83% -4.80% 15.08% 28.98% -
ROE -64.53% -1.44% -3.43% -8.55% -0.93% 4.18% 8.72% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 20.19 26.78 27.09 26.81 37.48 54.84 58.11 -16.14%
EPS -59.37 -2.40 -5.83 -14.97 -1.80 8.27 16.84 -
DPS 0.00 0.00 0.00 0.00 1.00 2.50 4.50 -
NAPS 0.92 1.67 1.70 1.75 1.94 1.98 1.93 -11.60%
Adjusted Per Share Value based on latest NOSH - 68,571
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 3.47 4.47 4.49 4.22 6.25 9.11 9.68 -15.70%
EPS -10.21 -0.40 -0.97 -2.35 -0.30 1.37 2.80 -
DPS 0.00 0.00 0.00 0.00 0.17 0.42 0.75 -
NAPS 0.1583 0.2784 0.2817 0.2752 0.3234 0.3288 0.3215 -11.12%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.54 0.50 0.53 0.32 0.70 0.78 1.36 -
P/RPS 2.67 1.87 1.96 1.19 1.87 1.42 2.34 2.22%
P/EPS -0.91 -20.80 -9.09 -2.14 -38.90 9.43 8.08 -
EY -109.94 -4.81 -11.00 -46.78 -2.57 10.60 12.38 -
DY 0.00 0.00 0.00 0.00 1.43 3.21 3.31 -
P/NAPS 0.59 0.30 0.31 0.18 0.36 0.39 0.70 -2.80%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 29/06/12 23/06/11 24/06/10 25/06/09 26/06/08 28/06/07 29/06/06 -
Price 0.50 0.45 0.53 0.50 0.52 0.78 1.20 -
P/RPS 2.48 1.68 1.96 1.86 1.39 1.42 2.07 3.05%
P/EPS -0.84 -18.72 -9.09 -3.34 -28.89 9.43 7.13 -
EY -118.74 -5.34 -11.00 -29.94 -3.46 10.60 14.03 -
DY 0.00 0.00 0.00 0.00 1.92 3.21 3.75 -
P/NAPS 0.54 0.27 0.31 0.29 0.27 0.39 0.62 -2.27%

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