[XL] YoY TTM Result on 31-Jan-2003 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 13.91%
YoY- 255.61%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 45,432 49,167 47,342 48,514 16,491 28.81%
PBT 20,564 24,376 22,267 22,831 5,663 38.01%
Tax -5,438 -7,049 -5,654 -8,671 -1,063 50.35%
NP 15,126 17,327 16,613 14,160 4,600 34.63%
-
NP to SH 15,126 17,327 16,613 16,358 4,600 34.63%
-
Tax Rate 26.44% 28.92% 25.39% 37.98% 18.77% -
Total Cost 30,306 31,840 30,729 34,354 11,891 26.33%
-
Net Worth 72,753 126,195 110,853 48,261 77,878 -1.68%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 3,273 3,263 2,173 1,447 1,374 24.21%
Div Payout % 21.64% 18.84% 13.08% 8.85% 29.88% -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 72,753 126,195 110,853 48,261 77,878 -1.68%
NOSH 72,753 72,526 72,453 48,261 45,810 12.25%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 33.29% 35.24% 35.09% 29.19% 27.89% -
ROE 20.79% 13.73% 14.99% 33.89% 5.91% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 62.45 67.79 65.34 100.52 36.00 14.75%
EPS 20.79 23.89 22.93 33.89 10.04 19.94%
DPS 4.50 4.50 3.00 3.00 3.00 10.66%
NAPS 1.00 1.74 1.53 1.00 1.70 -12.41%
Adjusted Per Share Value based on latest NOSH - 48,261
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 14.77 15.99 15.39 15.77 5.36 28.81%
EPS 4.92 5.63 5.40 5.32 1.50 34.54%
DPS 1.06 1.06 0.71 0.47 0.45 23.86%
NAPS 0.2366 0.4103 0.3604 0.1569 0.2532 -1.67%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 -
Price 1.63 2.50 2.41 2.66 3.18 -
P/RPS 2.61 3.69 3.69 2.65 8.83 -26.25%
P/EPS 7.84 10.46 10.51 7.85 31.67 -29.44%
EY 12.76 9.56 9.51 12.74 3.16 41.72%
DY 2.76 1.80 1.24 1.13 0.94 30.87%
P/NAPS 1.63 1.44 1.58 2.66 1.87 -3.37%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 30/03/06 30/03/05 30/03/04 31/03/03 - -
Price 1.31 2.45 2.63 2.50 0.00 -
P/RPS 2.10 3.61 4.03 2.49 0.00 -
P/EPS 6.30 10.26 11.47 7.38 0.00 -
EY 15.87 9.75 8.72 13.56 0.00 -
DY 3.44 1.84 1.14 1.20 0.00 -
P/NAPS 1.31 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