[XL] YoY TTM Result on 31-Jan-2007 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
29-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- 14.13%
YoY- -53.54%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 19,556 19,477 32,523 38,083 45,432 49,167 47,342 -13.68%
PBT -4,286 -15,276 2,214 9,339 20,564 24,376 22,267 -
Tax 540 2,836 -480 -2,311 -5,438 -7,049 -5,654 -
NP -3,746 -12,440 1,734 7,028 15,126 17,327 16,613 -
-
NP to SH -3,746 -12,440 1,734 7,028 15,126 17,327 16,613 -
-
Tax Rate - - 21.68% 24.75% 26.44% 28.92% 25.39% -
Total Cost 23,302 31,917 30,789 31,055 30,306 31,840 30,729 -4.50%
-
Net Worth 123,870 127,239 143,851 72,608 72,753 126,195 110,853 1.86%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - 730 1,815 3,273 3,263 2,173 -
Div Payout % - - 42.11% 25.83% 21.64% 18.84% 13.08% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 123,870 127,239 143,851 72,608 72,753 126,195 110,853 1.86%
NOSH 72,864 72,708 73,020 72,608 72,753 72,526 72,453 0.09%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin -19.16% -63.87% 5.33% 18.45% 33.29% 35.24% 35.09% -
ROE -3.02% -9.78% 1.21% 9.68% 20.79% 13.73% 14.99% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 26.84 26.79 44.54 52.45 62.45 67.79 65.34 -13.76%
EPS -5.14 -17.11 2.37 9.68 20.79 23.89 22.93 -
DPS 0.00 0.00 1.00 2.50 4.50 4.50 3.00 -
NAPS 1.70 1.75 1.97 1.00 1.00 1.74 1.53 1.76%
Adjusted Per Share Value based on latest NOSH - 72,608
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 6.36 6.33 10.57 12.38 14.77 15.99 15.39 -13.68%
EPS -1.22 -4.04 0.56 2.29 4.92 5.63 5.40 -
DPS 0.00 0.00 0.24 0.59 1.06 1.06 0.71 -
NAPS 0.4028 0.4137 0.4677 0.2361 0.2366 0.4103 0.3604 1.86%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.47 0.45 0.62 0.81 1.63 2.50 2.41 -
P/RPS 1.75 1.68 1.39 1.54 2.61 3.69 3.69 -11.68%
P/EPS -9.14 -2.63 26.11 8.37 7.84 10.46 10.51 -
EY -10.94 -38.02 3.83 11.95 12.76 9.56 9.51 -
DY 0.00 0.00 1.61 3.09 2.76 1.80 1.24 -
P/NAPS 0.28 0.26 0.31 0.81 1.63 1.44 1.58 -25.03%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 26/03/10 30/03/09 31/03/08 29/03/07 30/03/06 30/03/05 30/03/04 -
Price 0.53 0.49 0.65 0.76 1.31 2.45 2.63 -
P/RPS 1.97 1.83 1.46 1.45 2.10 3.61 4.03 -11.23%
P/EPS -10.31 -2.86 27.37 7.85 6.30 10.26 11.47 -
EY -9.70 -34.92 3.65 12.74 15.87 9.75 8.72 -
DY 0.00 0.00 1.54 3.29 3.44 1.84 1.14 -
P/NAPS 0.31 0.28 0.33 0.76 1.31 1.41 1.72 -24.82%

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