[XL] YoY TTM Result on 31-Oct-2005 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
30-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- -10.83%
YoY- -13.99%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
TTM Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 21,340 37,839 35,895 49,812 48,013 48,040 44,517 -11.52%
PBT -14,025 6,186 8,036 23,373 25,629 22,369 19,064 -
Tax 3,303 -1,466 -1,878 -6,877 -6,450 -6,701 -6,901 -
NP -10,722 4,720 6,158 16,496 19,179 15,668 12,163 -
-
NP to SH -10,722 4,720 6,158 16,496 19,179 15,668 14,361 -
-
Tax Rate - 23.70% 23.37% 29.42% 25.17% 29.96% 36.20% -
Total Cost 32,062 33,119 29,737 33,316 28,834 32,372 32,354 -0.15%
-
Net Worth 133,017 144,744 141,620 136,763 123,354 106,388 92,159 6.30%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 730 1,815 3,273 3,263 2,173 1,447 1,374 -9.99%
Div Payout % 0.00% 38.46% 53.17% 19.78% 11.33% 9.24% 9.57% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 133,017 144,744 141,620 136,763 123,354 106,388 92,159 6.30%
NOSH 72,687 73,103 72,999 72,746 72,561 72,372 48,251 7.06%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin -50.24% 12.47% 17.16% 33.12% 39.95% 32.61% 27.32% -
ROE -8.06% 3.26% 4.35% 12.06% 15.55% 14.73% 15.58% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 29.36 51.76 49.17 68.47 66.17 66.38 92.26 -17.35%
EPS -14.75 6.46 8.44 22.68 26.43 21.65 29.76 -
DPS 1.00 2.50 4.50 4.50 3.00 2.00 2.85 -16.00%
NAPS 1.83 1.98 1.94 1.88 1.70 1.47 1.91 -0.70%
Adjusted Per Share Value based on latest NOSH - 72,746
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 6.94 12.30 11.67 16.20 15.61 15.62 14.47 -11.51%
EPS -3.49 1.53 2.00 5.36 6.24 5.09 4.67 -
DPS 0.24 0.59 1.06 1.06 0.71 0.47 0.45 -9.93%
NAPS 0.4325 0.4706 0.4605 0.4447 0.4011 0.3459 0.2996 6.30%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.41 0.83 1.04 1.87 2.52 2.08 2.94 -
P/RPS 1.40 1.60 2.12 2.73 3.81 3.13 3.19 -12.81%
P/EPS -2.78 12.86 12.33 8.25 9.53 9.61 9.88 -
EY -35.98 7.78 8.11 12.13 10.49 10.41 10.12 -
DY 2.44 3.01 4.33 2.41 1.19 0.96 0.97 16.60%
P/NAPS 0.22 0.42 0.54 0.99 1.48 1.41 1.54 -27.67%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 24/12/08 28/12/07 29/12/06 30/12/05 30/12/04 26/12/03 30/12/02 -
Price 0.25 0.80 0.75 1.83 2.50 2.20 2.85 -
P/RPS 0.85 1.55 1.53 2.67 3.78 3.31 3.09 -19.33%
P/EPS -1.69 12.39 8.89 8.07 9.46 10.16 9.58 -
EY -59.00 8.07 11.25 12.39 10.57 9.84 10.44 -
DY 4.00 3.13 6.00 2.46 1.20 0.91 1.00 25.96%
P/NAPS 0.14 0.40 0.39 0.97 1.47 1.50 1.49 -32.55%

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