Highlights

[XDL] QoQ Annualized Quarter Result on 2013-06-30 [#2]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 20-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     5.06%    YoY -     -45.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 295,320 367,623 330,908 303,780 288,292 513,679 524,241 -31.81%
  QoQ % -19.67% 11.10% 8.93% 5.37% -43.88% -2.01% -
  Horiz. % 56.33% 70.12% 63.12% 57.95% 54.99% 97.99% 100.00%
PBT 49,556 78,418 67,096 63,882 60,136 120,707 128,436 -47.03%
  QoQ % -36.81% 16.87% 5.03% 6.23% -50.18% -6.02% -
  Horiz. % 38.58% 61.06% 52.24% 49.74% 46.82% 93.98% 100.00%
Tax -15,772 -19,493 -17,482 -16,458 -14,996 -30,817 -32,596 -38.39%
  QoQ % 19.09% -11.50% -6.23% -9.75% 51.34% 5.46% -
  Horiz. % 48.39% 59.80% 53.63% 50.49% 46.01% 94.54% 100.00%
NP 33,784 58,925 49,613 47,424 45,140 89,890 95,840 -50.13%
  QoQ % -42.67% 18.77% 4.62% 5.06% -49.78% -6.21% -
  Horiz. % 35.25% 61.48% 51.77% 49.48% 47.10% 93.79% 100.00%
NP to SH 33,784 58,925 49,613 47,424 45,140 89,890 95,840 -50.13%
  QoQ % -42.67% 18.77% 4.62% 5.06% -49.78% -6.21% -
  Horiz. % 35.25% 61.48% 51.77% 49.48% 47.10% 93.79% 100.00%
Tax Rate 31.83 % 24.86 % 26.06 % 25.76 % 24.94 % 25.53 % 25.38 % 16.31%
  QoQ % 28.04% -4.60% 1.16% 3.29% -2.31% 0.59% -
  Horiz. % 125.41% 97.95% 102.68% 101.50% 98.27% 100.59% 100.00%
Total Cost 261,536 308,698 281,294 256,356 243,152 423,789 428,401 -28.06%
  QoQ % -15.28% 9.74% 9.73% 5.43% -42.62% -1.08% -
  Horiz. % 61.05% 72.06% 65.66% 59.84% 56.76% 98.92% 100.00%
Net Worth 0 553,434 0 0 0 388,703 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 142.38% 0.00% 0.00% 0.00% 100.00% -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 0 553,434 0 0 0 388,703 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 142.38% 0.00% 0.00% 0.00% 100.00% -
NOSH 1,084,117 907,269 726,789 726,457 725,862 719,821 717,453 31.71%
  QoQ % 19.49% 24.83% 0.05% 0.08% 0.84% 0.33% -
  Horiz. % 151.11% 126.46% 101.30% 101.26% 101.17% 100.33% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.44 % 16.03 % 14.99 % 15.61 % 15.66 % 17.50 % 18.28 % -26.86%
  QoQ % -28.63% 6.94% -3.97% -0.32% -10.51% -4.27% -
  Horiz. % 62.58% 87.69% 82.00% 85.39% 85.67% 95.73% 100.00%
ROE - % 10.65 % - % - % - % 23.13 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 46.04% 0.00% 0.00% 0.00% 100.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 27.24 40.52 45.53 41.82 39.72 71.36 73.07 -48.23%
  QoQ % -32.77% -11.00% 8.87% 5.29% -44.34% -2.34% -
  Horiz. % 37.28% 55.45% 62.31% 57.23% 54.36% 97.66% 100.00%
EPS 3.12 6.49 5.47 5.22 4.96 10.04 13.44 -62.26%
  QoQ % -51.93% 18.65% 4.79% 5.24% -50.60% -25.30% -
  Horiz. % 23.21% 48.29% 40.70% 38.84% 36.90% 74.70% 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 0.0000 0.6100 0.0000 0.0000 0.0000 0.5400 0.0000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.96% 0.00% 0.00% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,804,883
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.36 20.37 18.33 16.83 15.97 28.46 29.05 -31.83%
  QoQ % -19.69% 11.13% 8.91% 5.39% -43.89% -2.03% -
  Horiz. % 56.32% 70.12% 63.10% 57.93% 54.97% 97.97% 100.00%
EPS 1.87 3.26 2.75 2.63 2.50 4.98 5.31 -50.16%
  QoQ % -42.64% 18.55% 4.56% 5.20% -49.80% -6.21% -
  Horiz. % 35.22% 61.39% 51.79% 49.53% 47.08% 93.79% 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 0.0000 0.3066 0.0000 0.0000 0.0000 0.2154 0.0000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 142.34% 0.00% 0.00% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.2850 0.4700 0.2650 0.1850 0.1900 0.1900 0.1900 -
P/RPS 1.05 1.16 0.58 0.44 0.48 0.27 0.26 153.81%
  QoQ % -9.48% 100.00% 31.82% -8.33% 77.78% 3.85% -
  Horiz. % 403.85% 446.15% 223.08% 169.23% 184.62% 103.85% 100.00%
P/EPS 9.15 7.24 3.88 2.83 3.06 1.52 1.42 246.67%
  QoQ % 26.38% 86.60% 37.10% -7.52% 101.32% 7.04% -
  Horiz. % 644.37% 509.86% 273.24% 199.30% 215.49% 107.04% 100.00%
EY 10.93 13.82 25.76 35.29 32.73 65.73 70.31 -71.12%
  QoQ % -20.91% -46.35% -27.00% 7.82% -50.21% -6.51% -
  Horiz. % 15.55% 19.66% 36.64% 50.19% 46.55% 93.49% 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 0.00 0.77 0.00 0.00 0.00 0.35 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 220.00% 0.00% 0.00% 0.00% 100.00% -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 25/02/14 18/11/13 20/08/13 20/05/13 25/02/13 26/11/12 -
Price 0.2050 0.3650 0.3350 0.2300 0.2100 0.1900 0.2100 -
P/RPS 0.75 0.90 0.74 0.55 0.53 0.27 0.29 88.52%
  QoQ % -16.67% 21.62% 34.55% 3.77% 96.30% -6.90% -
  Horiz. % 258.62% 310.34% 255.17% 189.66% 182.76% 93.10% 100.00%
P/EPS 6.58 5.62 4.91 3.52 3.38 1.52 1.57 160.17%
  QoQ % 17.08% 14.46% 39.49% 4.14% 122.37% -3.18% -
  Horiz. % 419.11% 357.96% 312.74% 224.20% 215.29% 96.82% 100.00%
EY 15.20 17.79 20.38 28.38 29.61 65.73 63.61 -61.53%
  QoQ % -14.56% -12.71% -28.19% -4.15% -54.95% 3.33% -
  Horiz. % 23.90% 27.97% 32.04% 44.62% 46.55% 103.33% 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 0.00 0.60 0.00 0.00 0.00 0.35 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 171.43% 0.00% 0.00% 0.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

483  292  567  867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.02+0.005 
 TRIVE 0.010.00 
 ANZO 0.225+0.045 
 IRIS 0.215+0.01 
 VIVOCOM 0.045+0.01 
 DGB 0.035+0.005 
 XDL 0.065+0.01 
 KNM 0.22+0.005 
 PDZ 0.08+0.01 
 VIVOCOM-WE 0.020.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
3. KLCI waves 14 - 5th waves has started KLCI waves
4. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
6. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
7. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
8. Investors' ego is the most common mistake - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers