[XL] YoY TTM Result on 31-Oct-2001 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
03-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 48,013 48,040 44,517 7,800 83.16%
PBT 25,629 22,369 19,064 4,221 82.33%
Tax -6,450 -6,701 -6,901 -1,316 69.78%
NP 19,179 15,668 12,163 2,905 87.48%
-
NP to SH 19,179 15,668 14,361 2,905 87.48%
-
Tax Rate 25.17% 29.96% 36.20% 31.18% -
Total Cost 28,834 32,372 32,354 4,895 80.50%
-
Net Worth 123,354 106,388 92,159 70,473 20.49%
Dividend
31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 2,173 1,447 1,374 - -
Div Payout % 11.33% 9.24% 9.57% - -
Equity
31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 123,354 106,388 92,159 70,473 20.49%
NOSH 72,561 72,372 48,251 40,973 20.96%
Ratio Analysis
31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 39.95% 32.61% 27.32% 37.24% -
ROE 15.55% 14.73% 15.58% 4.12% -
Per Share
31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 66.17 66.38 92.26 19.04 51.41%
EPS 26.43 21.65 29.76 7.09 54.99%
DPS 3.00 2.00 2.85 0.00 -
NAPS 1.70 1.47 1.91 1.72 -0.38%
Adjusted Per Share Value based on latest NOSH - 40,973
31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 15.61 15.62 14.47 2.54 83.06%
EPS 6.24 5.09 4.67 0.94 87.83%
DPS 0.71 0.47 0.45 0.00 -
NAPS 0.4011 0.3459 0.2996 0.2291 20.50%
Price Multiplier on Financial Quarter End Date
31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 29/10/04 31/10/03 31/10/02 - -
Price 2.52 2.08 2.94 0.00 -
P/RPS 3.81 3.13 3.19 0.00 -
P/EPS 9.53 9.61 9.88 0.00 -
EY 10.49 10.41 10.12 0.00 -
DY 1.19 0.96 0.97 0.00 -
P/NAPS 1.48 1.41 1.54 0.00 -
Price Multiplier on Announcement Date
31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 30/12/04 26/12/03 30/12/02 - -
Price 2.50 2.20 2.85 0.00 -
P/RPS 3.78 3.31 3.09 0.00 -
P/EPS 9.46 10.16 9.58 0.00 -
EY 10.57 9.84 10.44 0.00 -
DY 1.20 0.91 1.00 0.00 -
P/NAPS 1.47 1.50 1.49 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