[XL] QoQ Quarter Result on 2022-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 20,100 15,130 10,504 15,111 19,175 24,469 27,690 -19.28% QoQ % 32.85% 44.04% -30.49% -21.19% -21.64% -11.63% - Horiz. % 72.59% 54.64% 37.93% 54.57% 69.25% 88.37% 100.00%
PBT 1,389 3,689 1,462 -114 528 483 850 38.86% QoQ % -62.35% 152.33% 1,382.46% -121.59% 9.32% -43.18% - Horiz. % 163.41% 434.00% 172.00% -13.41% 62.12% 56.82% 100.00%
Tax -275 -218 -61 -17 -85 -210 -550 -37.08% QoQ % -26.15% -257.38% -258.82% 80.00% 59.52% 61.82% - Horiz. % 50.00% 39.64% 11.09% 3.09% 15.45% 38.18% 100.00%
NP 1,114 3,471 1,401 -131 443 273 300 140.37% QoQ % -67.91% 147.75% 1,169.47% -129.57% 62.27% -9.00% - Horiz. % 371.33% 1,157.00% 467.00% -43.67% 147.67% 91.00% 100.00%
NP to SH 1,176 3,552 1,390 -77 471 273 300 149.24% QoQ % -66.89% 155.54% 1,905.19% -116.35% 72.53% -9.00% - Horiz. % 392.00% 1,184.00% 463.33% -25.67% 157.00% 91.00% 100.00%
Tax Rate 19.80 % 5.91 % 4.17 % - % 16.10 % 43.48 % 64.71 % -54.69% QoQ % 235.03% 41.73% 0.00% 0.00% -62.97% -32.81% - Horiz. % 30.60% 9.13% 6.44% 0.00% 24.88% 67.19% 100.00%
Total Cost 18,986 11,659 9,103 15,242 18,732 24,196 27,390 -21.73% QoQ % 62.84% 28.08% -40.28% -18.63% -22.58% -11.66% - Horiz. % 69.32% 42.57% 33.23% 55.65% 68.39% 88.34% 100.00%
Net Worth 147,887 152,349 138,403 132,764 137,207 124,262 104,387 26.22% QoQ % -2.93% 10.08% 4.25% -3.24% 10.42% 19.04% - Horiz. % 141.67% 145.95% 132.59% 127.18% 131.44% 119.04% 100.00%
Dividend 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 147,887 152,349 138,403 132,764 137,207 124,262 104,387 26.22% QoQ % -2.93% 10.08% 4.25% -3.24% 10.42% 19.04% - Horiz. % 141.67% 145.95% 132.59% 127.18% 131.44% 119.04% 100.00%
NOSH 238,528 238,046 234,583 217,646 217,789 180,090 130,484 49.67% QoQ % 0.20% 1.48% 7.78% -0.07% 20.93% 38.02% - Horiz. % 182.80% 182.43% 179.78% 166.80% 166.91% 138.02% 100.00%
Ratio Analysis 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 5.54 % 22.94 % 13.34 % -0.87 % 2.31 % 1.12 % 1.08 % 198.33% QoQ % -75.85% 71.96% 1,633.33% -137.66% 106.25% 3.70% - Horiz. % 512.96% 2,124.07% 1,235.19% -80.56% 213.89% 103.70% 100.00%
ROE 0.80 % 2.33 % 1.00 % -0.06 % 0.34 % 0.22 % 0.29 % 97.06% QoQ % -65.67% 133.00% 1,766.67% -117.65% 54.55% -24.14% - Horiz. % 275.86% 803.45% 344.83% -20.69% 117.24% 75.86% 100.00%
Per Share 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 8.43 6.36 4.48 6.94 8.80 13.59 21.22 -46.05% QoQ % 32.55% 41.96% -35.45% -21.14% -35.25% -35.96% - Horiz. % 39.73% 29.97% 21.11% 32.70% 41.47% 64.04% 100.00%
EPS 0.49 1.49 0.59 -0.04 0.22 0.15 0.23 65.80% QoQ % -67.11% 152.54% 1,575.00% -118.18% 46.67% -34.78% - Horiz. % 213.04% 647.83% 256.52% -17.39% 95.65% 65.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6200 0.6400 0.5900 0.6100 0.6300 0.6900 0.8000 -15.67% QoQ % -3.12% 8.47% -3.28% -3.17% -8.70% -13.75% - Horiz. % 77.50% 80.00% 73.75% 76.25% 78.75% 86.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 281,884 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 7.13 5.37 3.73 5.36 6.80 8.68 9.82 -19.26% QoQ % 32.77% 43.97% -30.41% -21.18% -21.66% -11.61% - Horiz. % 72.61% 54.68% 37.98% 54.58% 69.25% 88.39% 100.00%
EPS 0.42 1.26 0.49 -0.03 0.17 0.10 0.11 144.89% QoQ % -66.67% 157.14% 1,733.33% -117.65% 70.00% -9.09% - Horiz. % 381.82% 1,145.45% 445.45% -27.27% 154.55% 90.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5246 0.5405 0.4910 0.4710 0.4867 0.4408 0.3703 26.22% QoQ % -2.94% 10.08% 4.25% -3.23% 10.41% 19.04% - Horiz. % 141.67% 145.96% 132.60% 127.19% 131.43% 119.04% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.8450 0.7800 0.8150 0.6700 0.7000 0.7800 0.7150 -
P/RPS 10.03 12.27 18.20 9.65 7.95 5.74 3.37 107.32% QoQ % -18.26% -32.58% 88.60% 21.38% 38.50% 70.33% - Horiz. % 297.63% 364.09% 540.06% 286.35% 235.91% 170.33% 100.00%
P/EPS 171.39 52.27 137.54 -1,893.80 323.68 514.54 310.99 -32.85% QoQ % 227.89% -62.00% 107.26% -685.08% -37.09% 65.45% - Horiz. % 55.11% 16.81% 44.23% -608.96% 104.08% 165.45% 100.00%
EY 0.58 1.91 0.73 -0.05 0.31 0.19 0.32 48.82% QoQ % -69.63% 161.64% 1,560.00% -116.13% 63.16% -40.62% - Horiz. % 181.25% 596.88% 228.12% -15.62% 96.88% 59.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.36 1.22 1.38 1.10 1.11 1.13 0.89 32.77% QoQ % 11.48% -11.59% 25.45% -0.90% -1.77% 26.97% - Horiz. % 152.81% 137.08% 155.06% 123.60% 124.72% 126.97% 100.00%
Price Multiplier on Announcement Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 10/10/23 30/06/23 30/03/23 28/12/22 - 29/06/22 29/03/22 -
Price 0.8600 0.7800 0.7550 0.7800 0.6800 0.7050 0.7450 -
P/RPS 10.21 12.27 16.86 11.23 7.72 5.19 3.51 104.17% QoQ % -16.79% -27.22% 50.13% 45.47% 48.75% 47.86% - Horiz. % 290.88% 349.57% 480.34% 319.94% 219.94% 147.86% 100.00%
P/EPS 174.43 52.27 127.42 -2,204.73 314.43 465.07 324.04 -33.90% QoQ % 233.71% -58.98% 105.78% -801.18% -32.39% 43.52% - Horiz. % 53.83% 16.13% 39.32% -680.39% 97.03% 143.52% 100.00%
EY 0.57 1.91 0.78 -0.05 0.32 0.22 0.31 50.25% QoQ % -70.16% 144.87% 1,660.00% -115.62% 45.45% -29.03% - Horiz. % 183.87% 616.13% 251.61% -16.13% 103.23% 70.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.39 1.22 1.28 1.28 1.08 1.02 0.93 30.82% QoQ % 13.93% -4.69% 0.00% 18.52% 5.88% 9.68% - Horiz. % 149.46% 131.18% 137.63% 137.63% 116.13% 109.68% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
XLHB (Q3) 31 October 2022.pdf 
