[XL] YoY TTM Result on 31-Jan-2019 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
27-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Jan-2019 [#4]
Profit Trend
QoQ- -5238.89%
YoY- -1270.89%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
30/04/23 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Revenue 59,920 27,824 14,072 12,967 13,204 10,933 12,900 23.59%
PBT 5,565 691 -688 -800 114 -3,831 762 31.55%
Tax -381 -223 -101 -125 -35 -46 -78 24.45%
NP 5,184 468 -789 -925 79 -3,877 684 32.23%
-
NP to SH 5,336 468 -789 -925 79 -3,877 764 30.74%
-
Tax Rate 6.85% 32.27% - - 30.70% - 10.24% -
Total Cost 54,736 27,356 14,861 13,892 13,125 14,810 12,216 22.98%
-
Net Worth 152,349 46,938 48,761 50,360 49,560 43,623 48,011 17.26%
Dividend
30/04/23 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/23 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Net Worth 152,349 46,938 48,761 50,360 49,560 43,623 48,011 17.26%
NOSH 238,657 79,936 79,936 79,936 79,936 72,705 72,745 17.80%
Ratio Analysis
30/04/23 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
NP Margin 8.65% 1.68% -5.61% -7.13% 0.60% -35.46% 5.30% -
ROE 3.50% 1.00% -1.62% -1.84% 0.16% -8.89% 1.59% -
Per Share
30/04/23 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 25.17 34.97 17.60 16.22 16.52 15.04 17.73 4.95%
EPS 2.24 0.59 -0.99 -1.16 0.10 -5.33 1.05 11.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.59 0.61 0.63 0.62 0.60 0.66 -0.42%
Adjusted Per Share Value based on latest NOSH - 79,936
30/04/23 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 13.74 6.38 3.23 2.97 3.03 2.51 2.96 23.58%
EPS 1.22 0.11 -0.18 -0.21 0.02 -0.89 0.18 30.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3494 0.1077 0.1118 0.1155 0.1137 0.1001 0.1101 17.26%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 28/04/23 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 -
Price 0.78 0.795 0.63 0.45 0.60 0.40 0.445 -
P/RPS 3.10 2.27 3.58 2.77 3.63 2.66 2.51 2.95%
P/EPS 34.80 135.14 -63.83 -38.89 607.12 -7.50 42.37 -2.67%
EY 2.87 0.74 -1.57 -2.57 0.16 -13.33 2.36 2.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.35 1.03 0.71 0.97 0.67 0.67 8.61%
Price Multiplier on Announcement Date
30/04/23 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 30/06/23 26/03/21 27/03/20 27/03/19 22/03/18 28/03/17 28/03/16 -
Price 0.78 1.64 0.28 0.425 0.57 0.40 0.43 -
P/RPS 3.10 4.69 1.59 2.62 3.45 2.66 2.42 3.47%
P/EPS 34.80 278.79 -28.37 -36.73 576.76 -7.50 40.94 -2.21%
EY 2.87 0.36 -3.53 -2.72 0.17 -13.33 2.44 2.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 2.78 0.46 0.67 0.92 0.67 0.65 9.07%

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