[XL] YoY TTM Result on 31-Jan-2005 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- -9.66%
YoY- 4.3%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 32,523 38,083 45,432 49,167 47,342 48,514 16,491 11.97%
PBT 2,214 9,339 20,564 24,376 22,267 22,831 5,663 -14.48%
Tax -480 -2,311 -5,438 -7,049 -5,654 -8,671 -1,063 -12.40%
NP 1,734 7,028 15,126 17,327 16,613 14,160 4,600 -15.00%
-
NP to SH 1,734 7,028 15,126 17,327 16,613 16,358 4,600 -15.00%
-
Tax Rate 21.68% 24.75% 26.44% 28.92% 25.39% 37.98% 18.77% -
Total Cost 30,789 31,055 30,306 31,840 30,729 34,354 11,891 17.17%
-
Net Worth 143,851 72,608 72,753 126,195 110,853 48,261 77,878 10.76%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 730 1,815 3,273 3,263 2,173 1,447 1,374 -9.99%
Div Payout % 42.11% 25.83% 21.64% 18.84% 13.08% 8.85% 29.88% -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 143,851 72,608 72,753 126,195 110,853 48,261 77,878 10.76%
NOSH 73,020 72,608 72,753 72,526 72,453 48,261 45,810 8.07%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 5.33% 18.45% 33.29% 35.24% 35.09% 29.19% 27.89% -
ROE 1.21% 9.68% 20.79% 13.73% 14.99% 33.89% 5.91% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 44.54 52.45 62.45 67.79 65.34 100.52 36.00 3.60%
EPS 2.37 9.68 20.79 23.89 22.93 33.89 10.04 -21.37%
DPS 1.00 2.50 4.50 4.50 3.00 3.00 3.00 -16.72%
NAPS 1.97 1.00 1.00 1.74 1.53 1.00 1.70 2.48%
Adjusted Per Share Value based on latest NOSH - 72,526
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 10.57 12.38 14.77 15.99 15.39 15.77 5.36 11.97%
EPS 0.56 2.29 4.92 5.63 5.40 5.32 1.50 -15.13%
DPS 0.24 0.59 1.06 1.06 0.71 0.47 0.45 -9.94%
NAPS 0.4677 0.2361 0.2366 0.4103 0.3604 0.1569 0.2532 10.76%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 -
Price 0.62 0.81 1.63 2.50 2.41 2.66 3.18 -
P/RPS 1.39 1.54 2.61 3.69 3.69 2.65 8.83 -26.50%
P/EPS 26.11 8.37 7.84 10.46 10.51 7.85 31.67 -3.16%
EY 3.83 11.95 12.76 9.56 9.51 12.74 3.16 3.25%
DY 1.61 3.09 2.76 1.80 1.24 1.13 0.94 9.37%
P/NAPS 0.31 0.81 1.63 1.44 1.58 2.66 1.87 -25.87%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/03/08 29/03/07 30/03/06 30/03/05 30/03/04 31/03/03 - -
Price 0.65 0.76 1.31 2.45 2.63 2.50 0.00 -
P/RPS 1.46 1.45 2.10 3.61 4.03 2.49 0.00 -
P/EPS 27.37 7.85 6.30 10.26 11.47 7.38 0.00 -
EY 3.65 12.74 15.87 9.75 8.72 13.56 0.00 -
DY 1.54 3.29 3.44 1.84 1.14 1.20 0.00 -
P/NAPS 0.33 0.76 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