Highlights

[XDL] QoQ Annualized Quarter Result on 2017-06-30 [#2]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 15-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     7.55%    YoY -     170.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 411,268 542,422 557,792 546,672 534,972 503,834 470,613 -8.60%
  QoQ % -24.18% -2.76% 2.03% 2.19% 6.18% 7.06% -
  Horiz. % 87.39% 115.26% 118.52% 116.16% 113.68% 107.06% 100.00%
PBT 26,132 24,851 26,810 23,582 21,780 11,270 10,096 88.63%
  QoQ % 5.15% -7.31% 13.69% 8.27% 93.26% 11.63% -
  Horiz. % 258.84% 246.15% 265.56% 233.58% 215.73% 111.63% 100.00%
Tax -7,936 -8,264 -8,448 -7,428 -6,760 -4,336 -3,670 67.28%
  QoQ % 3.97% 2.18% -13.73% -9.88% -55.90% -18.13% -
  Horiz. % 216.20% 225.14% 230.15% 202.36% 184.16% 118.13% 100.00%
NP 18,196 16,587 18,362 16,154 15,020 6,934 6,425 100.29%
  QoQ % 9.70% -9.67% 13.67% 7.55% 116.61% 7.92% -
  Horiz. % 283.19% 258.15% 285.79% 251.41% 233.76% 107.92% 100.00%
NP to SH 18,196 16,587 18,362 16,154 15,020 6,934 6,425 100.29%
  QoQ % 9.70% -9.67% 13.67% 7.55% 116.61% 7.92% -
  Horiz. % 283.19% 258.15% 285.79% 251.41% 233.76% 107.92% 100.00%
Tax Rate 30.37 % 33.25 % 31.51 % 31.50 % 31.04 % 38.47 % 36.36 % -11.32%
  QoQ % -8.66% 5.52% 0.03% 1.48% -19.31% 5.80% -
  Horiz. % 83.53% 91.45% 86.66% 86.63% 85.37% 105.80% 100.00%
Total Cost 393,072 525,835 539,429 530,518 519,952 496,900 464,188 -10.50%
  QoQ % -25.25% -2.52% 1.68% 2.03% 4.64% 7.05% -
  Horiz. % 84.68% 113.28% 116.21% 114.29% 112.01% 107.05% 100.00%
Net Worth 1,270,834 1,266,875 1,264,180 1,258,789 1,247,196 1,239,921 1,239,920 1.66%
  QoQ % 0.31% 0.21% 0.43% 0.93% 0.59% 0.00% -
  Horiz. % 102.49% 102.17% 101.96% 101.52% 100.59% 100.00% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,270,834 1,266,875 1,264,180 1,258,789 1,247,196 1,239,921 1,239,920 1.66%
  QoQ % 0.31% 0.21% 0.43% 0.93% 0.59% 0.00% -
  Horiz. % 102.49% 102.17% 101.96% 101.52% 100.59% 100.00% 100.00%
NOSH 1,351,952 1,347,740 673,870 673,870 2,682,142 2,695,482 2,695,479 -36.90%
  QoQ % 0.31% 100.00% 0.00% -74.88% -0.49% 0.00% -
  Horiz. % 50.16% 50.00% 25.00% 25.00% 99.51% 100.00% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.42 % 3.06 % 3.29 % 2.95 % 2.81 % 1.38 % 1.37 % 118.50%
  QoQ % 44.44% -6.99% 11.53% 4.98% 103.62% 0.73% -
  Horiz. % 322.63% 223.36% 240.15% 215.33% 205.11% 100.73% 100.00%
ROE 1.43 % 1.31 % 1.45 % 1.28 % 1.20 % 0.56 % 0.52 % 96.41%
  QoQ % 9.16% -9.66% 13.28% 6.67% 114.29% 7.69% -
  Horiz. % 275.00% 251.92% 278.85% 246.15% 230.77% 107.69% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 30.42 40.25 82.77 81.12 19.95 18.69 17.46 44.84%
  QoQ % -24.42% -51.37% 2.03% 306.62% 6.74% 7.04% -
  Horiz. % 174.23% 230.53% 474.05% 464.60% 114.26% 107.04% 100.00%
EPS 1.36 1.23 2.72 2.40 0.56 0.26 0.24 218.18%
  QoQ % 10.57% -54.78% 13.33% 328.57% 115.38% 8.33% -
  Horiz. % 566.67% 512.50% 1,133.33% 1,000.00% 233.33% 108.33% 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 0.9400 0.9400 1.8760 1.8680 0.4650 0.4600 0.4600 61.10%
  QoQ % 0.00% -49.89% 0.43% 301.72% 1.09% 0.00% -
  Horiz. % 204.35% 204.35% 407.83% 406.09% 101.09% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,707,325
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 15.19 20.04 20.60 20.19 19.76 18.61 17.38 -8.60%
  QoQ % -24.20% -2.72% 2.03% 2.18% 6.18% 7.08% -
  Horiz. % 87.40% 115.30% 118.53% 116.17% 113.69% 107.08% 100.00%
EPS 0.67 0.61 0.68 0.60 0.55 0.26 0.24 98.39%
  QoQ % 9.84% -10.29% 13.33% 9.09% 111.54% 8.33% -
  Horiz. % 279.17% 254.17% 283.33% 250.00% 229.17% 108.33% 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 0.4694 0.4679 0.4669 0.4650 0.4607 0.4580 0.4580 1.65%
  QoQ % 0.32% 0.21% 0.41% 0.93% 0.59% 0.00% -
  Horiz. % 102.49% 102.16% 101.94% 101.53% 100.59% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.1500 0.2900 0.2900 0.2600 0.0350 0.0250 0.0300 -
P/RPS 0.49 0.72 0.35 0.32 0.18 0.13 0.17 102.66%
  QoQ % -31.94% 105.71% 9.38% 77.78% 38.46% -23.53% -
  Horiz. % 288.24% 423.53% 205.88% 188.24% 105.88% 76.47% 100.00%
P/EPS 11.14 23.56 10.64 10.85 6.25 9.72 12.59 -7.84%
  QoQ % -52.72% 121.43% -1.94% 73.60% -35.70% -22.80% -
  Horiz. % 88.48% 187.13% 84.51% 86.18% 49.64% 77.20% 100.00%
EY 8.97 4.24 9.40 9.22 16.00 10.29 7.95 8.39%
  QoQ % 111.56% -54.89% 1.95% -42.38% 55.49% 29.43% -
  Horiz. % 112.83% 53.33% 118.24% 115.97% 201.26% 129.43% 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 0.16 0.31 0.15 0.14 0.08 0.05 0.07 73.61%
  QoQ % -48.39% 106.67% 7.14% 75.00% 60.00% -28.57% -
  Horiz. % 228.57% 442.86% 214.29% 200.00% 114.29% 71.43% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 26/02/18 30/11/17 15/08/17 19/05/17 27/02/17 25/11/16 -
Price 0.1250 0.1900 0.2850 0.2350 0.2700 0.0300 0.0250 -
P/RPS 0.41 0.47 0.34 0.29 1.35 0.16 0.14 104.83%
  QoQ % -12.77% 38.24% 17.24% -78.52% 743.75% 14.29% -
  Horiz. % 292.86% 335.71% 242.86% 207.14% 964.29% 114.29% 100.00%
P/EPS 9.29 15.44 10.46 9.80 48.21 11.66 10.49 -7.79%
  QoQ % -39.83% 47.61% 6.73% -79.67% 313.46% 11.15% -
  Horiz. % 88.56% 147.19% 99.71% 93.42% 459.58% 111.15% 100.00%
EY 10.77 6.48 9.56 10.20 2.07 8.57 9.53 8.50%
  QoQ % 66.20% -32.22% -6.27% 392.75% -75.85% -10.07% -
  Horiz. % 113.01% 68.00% 100.31% 107.03% 21.72% 89.93% 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 0.13 0.20 0.15 0.13 0.58 0.07 0.05 89.19%
  QoQ % -35.00% 33.33% 15.38% -77.59% 728.57% 40.00% -
  Horiz. % 260.00% 400.00% 300.00% 260.00% 1,160.00% 140.00% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers