[XL] YoY TTM Result on 30-Apr-2018 [#1]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
30-Apr-2018 [#1]
Profit Trend
QoQ- -169.62%
YoY- 97.68%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 27,038 17,153 13,140 13,051 11,365 13,050 12,266 14.06%
PBT 413 -1,082 -571 -4 -2,345 -746 872 -11.70%
Tax -248 -86 -144 -51 -32 -70 -147 9.09%
NP 165 -1,168 -715 -55 -2,377 -816 725 -21.84%
-
NP to SH 165 -1,168 -715 -55 -2,375 -736 725 -21.84%
-
Tax Rate 60.05% - - - - - 16.86% -
Total Cost 26,873 18,321 13,855 13,106 13,742 13,866 11,541 15.11%
-
Net Worth 59,190 48,761 49,560 50,360 43,623 46,542 50,374 2.72%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 59,190 48,761 49,560 50,360 43,623 46,542 50,374 2.72%
NOSH 95,848 79,936 79,936 79,936 72,705 72,722 77,500 3.60%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 0.61% -6.81% -5.44% -0.42% -20.92% -6.25% 5.91% -
ROE 0.28% -2.40% -1.44% -0.11% -5.44% -1.58% 1.44% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 28.32 21.46 16.44 16.33 15.63 17.94 15.83 10.17%
EPS 0.17 -1.46 -0.89 -0.07 -3.27 -1.01 0.94 -24.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.61 0.62 0.63 0.60 0.64 0.65 -0.78%
Adjusted Per Share Value based on latest NOSH - 79,936
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 6.20 3.93 3.01 2.99 2.61 2.99 2.81 14.08%
EPS 0.04 -0.27 -0.16 -0.01 -0.54 -0.17 0.17 -21.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1358 0.1118 0.1137 0.1155 0.1001 0.1068 0.1155 2.73%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 1.58 0.295 0.455 0.585 0.535 0.455 0.355 -
P/RPS 5.58 1.37 2.77 3.58 3.42 2.54 2.24 16.41%
P/EPS 914.18 -20.19 -50.87 -850.24 -16.38 -44.96 37.95 69.86%
EY 0.11 -4.95 -1.97 -0.12 -6.11 -2.22 2.64 -41.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 0.48 0.73 0.93 0.89 0.71 0.55 29.10%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 24/06/21 29/06/20 27/06/19 28/06/18 23/06/17 24/06/16 24/06/15 -
Price 0.87 0.315 0.425 0.56 0.59 0.46 0.53 -
P/RPS 3.07 1.47 2.59 3.43 3.77 2.56 3.35 -1.44%
P/EPS 503.38 -21.56 -47.51 -813.90 -18.06 -45.45 56.66 43.86%
EY 0.20 -4.64 -2.10 -0.12 -5.54 -2.20 1.77 -30.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.52 0.69 0.89 0.98 0.72 0.82 9.31%

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