[XL] YoY TTM Result on 31-Jan-2002 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
05-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- 58.35%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 49,167 47,342 48,514 16,491 43.87%
PBT 24,376 22,267 22,831 5,663 62.59%
Tax -7,049 -5,654 -8,671 -1,063 87.76%
NP 17,327 16,613 14,160 4,600 55.52%
-
NP to SH 17,327 16,613 16,358 4,600 55.52%
-
Tax Rate 28.92% 25.39% 37.98% 18.77% -
Total Cost 31,840 30,729 34,354 11,891 38.82%
-
Net Worth 126,195 110,853 48,261 77,878 17.43%
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 3,263 2,173 1,447 1,374 33.38%
Div Payout % 18.84% 13.08% 8.85% 29.88% -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 126,195 110,853 48,261 77,878 17.43%
NOSH 72,526 72,453 48,261 45,810 16.53%
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 35.24% 35.09% 29.19% 27.89% -
ROE 13.73% 14.99% 33.89% 5.91% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 67.79 65.34 100.52 36.00 23.46%
EPS 23.89 22.93 33.89 10.04 33.46%
DPS 4.50 3.00 3.00 3.00 14.45%
NAPS 1.74 1.53 1.00 1.70 0.77%
Adjusted Per Share Value based on latest NOSH - 45,810
31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 15.99 15.39 15.77 5.36 43.90%
EPS 5.63 5.40 5.32 1.50 55.34%
DPS 1.06 0.71 0.47 0.45 33.02%
NAPS 0.4103 0.3604 0.1569 0.2532 17.43%
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/05 30/01/04 30/01/03 30/01/02 -
Price 2.50 2.41 2.66 3.18 -
P/RPS 3.69 3.69 2.65 8.83 -25.21%
P/EPS 10.46 10.51 7.85 31.67 -30.85%
EY 9.56 9.51 12.74 3.16 44.58%
DY 1.80 1.24 1.13 0.94 24.15%
P/NAPS 1.44 1.58 2.66 1.87 -8.33%
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 30/03/05 30/03/04 31/03/03 - -
Price 2.45 2.63 2.50 0.00 -
P/RPS 3.61 4.03 2.49 0.00 -
P/EPS 10.26 11.47 7.38 0.00 -
EY 9.75 8.72 13.56 0.00 -
DY 1.84 1.14 1.20 0.00 -
P/NAPS 1.41 1.72 2.50 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