Highlights

[XDL] QoQ Annualized Quarter Result on 2009-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 01-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 428,396 394,088 384,924 410,460 0 0 0 -
  QoQ % 8.71% 2.38% -6.22% 0.00% 0.00% 0.00% -
  Horiz. % 104.37% 96.01% 93.78% 100.00% - - -
PBT 99,610 96,076 95,052 106,849 0 0 0 -
  QoQ % 3.68% 1.08% -11.04% 0.00% 0.00% 0.00% -
  Horiz. % 93.22% 89.92% 88.96% 100.00% - - -
Tax -25,434 -24,712 -26,657 -29,222 0 0 0 -
  QoQ % -2.92% 7.30% 8.78% 0.00% 0.00% 0.00% -
  Horiz. % 87.04% 84.56% 91.22% 100.00% - - -
NP 74,176 71,364 68,395 77,626 0 0 0 -
  QoQ % 3.94% 4.34% -11.89% 0.00% 0.00% 0.00% -
  Horiz. % 95.55% 91.93% 88.11% 100.00% - - -
NP to SH 74,176 71,364 68,395 77,626 0 0 0 -
  QoQ % 3.94% 4.34% -11.89% 0.00% 0.00% 0.00% -
  Horiz. % 95.55% 91.93% 88.11% 100.00% - - -
Tax Rate 25.53 % 25.72 % 28.04 % 27.35 % - % - % - % -
  QoQ % -0.74% -8.27% 2.52% 0.00% 0.00% 0.00% -
  Horiz. % 93.35% 94.04% 102.52% 100.00% - - -
Total Cost 354,220 322,724 316,529 332,833 0 0 0 -
  QoQ % 9.76% 1.96% -4.90% 0.00% 0.00% 0.00% -
  Horiz. % 106.43% 96.96% 95.10% 100.00% - - -
Net Worth 202,683 183,410 172,999 113,375 - - - -
  QoQ % 10.51% 6.02% 52.59% 0.00% 0.00% 0.00% -
  Horiz. % 178.77% 161.77% 152.59% 100.00% - - -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 12,002 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 16.18 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 202,683 183,410 172,999 113,375 - - - -
  QoQ % 10.51% 6.02% 52.59% 0.00% 0.00% 0.00% -
  Horiz. % 178.77% 161.77% 152.59% 100.00% - - -
NOSH 400,086 400,022 402,323 306,421 - - - -
  QoQ % 0.02% -0.57% 31.30% 0.00% 0.00% 0.00% -
  Horiz. % 130.57% 130.55% 131.30% 100.00% - - -
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 17.31 % 18.11 % 17.77 % 18.91 % - % - % - % -
  QoQ % -4.42% 1.91% -6.03% 0.00% 0.00% 0.00% -
  Horiz. % 91.54% 95.77% 93.97% 100.00% - - -
ROE 36.60 % 38.91 % 39.53 % 68.47 % - % - % - % -
  QoQ % -5.94% -1.57% -42.27% 0.00% 0.00% 0.00% -
  Horiz. % 53.45% 56.83% 57.73% 100.00% - - -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 107.08 98.52 95.68 133.95 - - - -
  QoQ % 8.69% 2.97% -28.57% 0.00% 0.00% 0.00% -
  Horiz. % 79.94% 73.55% 71.43% 100.00% - - -
EPS 18.54 17.84 17.00 25.33 0.00 0.00 0.00 -
  QoQ % 3.92% 4.94% -32.89% 0.00% 0.00% 0.00% -
  Horiz. % 73.19% 70.43% 67.11% 100.00% - - -
DPS 3.00 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. % 100.00% - - - - - -
NAPS 0.5066 0.4585 0.4300 0.3700 - - 0.0000 -
  QoQ % 10.49% 6.63% 16.22% 0.00% 0.00% 0.00% -
  Horiz. % 136.92% 123.92% 116.22% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 15.82 14.56 14.22 15.16 - - - -
  QoQ % 8.65% 2.39% -6.20% 0.00% 0.00% 0.00% -
  Horiz. % 104.35% 96.04% 93.80% 100.00% - - -
EPS 2.74 2.64 2.53 2.87 0.00 0.00 0.00 -
  QoQ % 3.79% 4.35% -11.85% 0.00% 0.00% 0.00% -
  Horiz. % 95.47% 91.99% 88.15% 100.00% - - -
DPS 0.44 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. % 100.00% - - - - - -
NAPS 0.0749 0.0677 0.0639 0.0419 - - 0.0000 -
  QoQ % 10.64% 5.95% 52.51% 0.00% 0.00% 0.00% -
  Horiz. % 178.76% 161.58% 152.51% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 - - - - -
Price 0.2400 0.2500 0.3400 0.0000 0.0000 0.0000 0.0000 -
P/RPS 0.22 0.25 0.36 0.00 0.00 0.00 0.00 -
  QoQ % -12.00% -30.56% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.11% 69.44% 100.00% - - - -
P/EPS 1.29 1.40 2.00 0.00 0.00 0.00 0.00 -
  QoQ % -7.86% -30.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.50% 70.00% 100.00% - - - -
EY 77.25 71.36 50.00 0.00 0.00 0.00 0.00 -
  QoQ % 8.25% 42.72% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 154.50% 142.72% 100.00% - - - -
DY 12.50 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. % 100.00% - - - - - -
P/NAPS 0.47 0.55 0.79 0.00 0.00 0.00 0.00 -
  QoQ % -14.55% -30.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.49% 69.62% 100.00% - - - -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 18/05/10 01/03/10 01/03/10 - - - -
Price 0.3000 0.2600 0.2600 0.2600 0.0000 0.0000 0.0000 -
P/RPS 0.28 0.26 0.27 0.19 0.00 0.00 0.00 -
  QoQ % 7.69% -3.70% 42.11% 0.00% 0.00% 0.00% -
  Horiz. % 147.37% 136.84% 142.11% 100.00% - - -
P/EPS 1.62 1.46 1.53 1.03 0.00 0.00 0.00 -
  QoQ % 10.96% -4.58% 48.54% 0.00% 0.00% 0.00% -
  Horiz. % 157.28% 141.75% 148.54% 100.00% - - -
EY 61.80 68.62 65.38 97.44 0.00 0.00 0.00 -
  QoQ % -9.94% 4.96% -32.90% 0.00% 0.00% 0.00% -
  Horiz. % 63.42% 70.42% 67.10% 100.00% - - -
DY 10.00 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. % 100.00% - - - - - -
P/NAPS 0.59 0.57 0.60 0.70 0.00 0.00 0.00 -
  QoQ % 3.51% -5.00% -14.29% 0.00% 0.00% 0.00% -
  Horiz. % 84.29% 81.43% 85.71% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers