Highlights

[XDL] QoQ Annualized Quarter Result on 2011-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     3.34%    YoY -     11.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 472,900 444,932 504,361 494,946 484,704 394,700 465,081 1.12%
  QoQ % 6.29% -11.78% 1.90% 2.11% 22.80% -15.13% -
  Horiz. % 101.68% 95.67% 108.45% 106.42% 104.22% 84.87% 100.00%
PBT 116,788 110,732 118,766 117,094 113,246 103,256 106,777 6.16%
  QoQ % 5.47% -6.76% 1.43% 3.40% 9.67% -3.30% -
  Horiz. % 109.38% 103.70% 111.23% 109.66% 106.06% 96.70% 100.00%
Tax -29,708 -28,232 -30,031 -29,542 -28,520 -26,116 -28,864 1.94%
  QoQ % -5.23% 5.99% -1.65% -3.59% -9.21% 9.52% -
  Horiz. % 102.92% 97.81% 104.04% 102.35% 98.81% 90.48% 100.00%
NP 87,080 82,500 88,735 87,552 84,726 77,140 77,913 7.70%
  QoQ % 5.55% -7.03% 1.35% 3.34% 9.83% -0.99% -
  Horiz. % 111.77% 105.89% 113.89% 112.37% 108.74% 99.01% 100.00%
NP to SH 87,080 82,500 88,735 87,552 84,726 77,140 77,913 7.70%
  QoQ % 5.55% -7.03% 1.35% 3.34% 9.83% -0.99% -
  Horiz. % 111.77% 105.89% 113.89% 112.37% 108.74% 99.01% 100.00%
Tax Rate 25.44 % 25.50 % 25.29 % 25.23 % 25.18 % 25.29 % 27.03 % -3.96%
  QoQ % -0.24% 0.83% 0.24% 0.20% -0.43% -6.44% -
  Horiz. % 94.12% 94.34% 93.56% 93.34% 93.16% 93.56% 100.00%
Total Cost 385,820 362,432 415,626 407,394 399,978 317,560 387,168 -0.23%
  QoQ % 6.45% -12.80% 2.02% 1.85% 25.95% -17.98% -
  Horiz. % 99.65% 93.61% 107.35% 105.22% 103.31% 82.02% 100.00%
Net Worth 406,849 357,780 214,066 0 0 0 224,554 48.67%
  QoQ % 13.71% 67.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 181.18% 159.33% 95.33% 0.00% 0.00% 0.00% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 9,999 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 12.83 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 406,849 357,780 214,066 0 0 0 224,554 48.67%
  QoQ % 13.71% 67.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 181.18% 159.33% 95.33% 0.00% 0.00% 0.00% 100.00%
NOSH 713,770 701,530 436,870 435,834 433,827 428,004 399,989 47.17%
  QoQ % 1.74% 60.58% 0.24% 0.46% 1.36% 7.00% -
  Horiz. % 178.45% 175.39% 109.22% 108.96% 108.46% 107.00% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 18.41 % 18.54 % 17.59 % 17.69 % 17.48 % 19.54 % 16.75 % 6.51%
  QoQ % -0.70% 5.40% -0.57% 1.20% -10.54% 16.66% -
  Horiz. % 109.91% 110.69% 105.01% 105.61% 104.36% 116.66% 100.00%
ROE 21.40 % 23.06 % 41.45 % - % - % - % 34.70 % -27.57%
  QoQ % -7.20% -44.37% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.67% 66.46% 119.45% 0.00% 0.00% 0.00% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 66.25 63.42 115.45 113.56 111.73 92.22 116.27 -31.29%
  QoQ % 4.46% -45.07% 1.66% 1.64% 21.16% -20.68% -
  Horiz. % 56.98% 54.55% 99.29% 97.67% 96.10% 79.32% 100.00%
EPS 12.20 11.76 13.07 12.91 12.52 11.48 19.48 -26.82%
  QoQ % 3.74% -10.02% 1.24% 3.12% 9.06% -41.07% -
  Horiz. % 62.63% 60.37% 67.09% 66.27% 64.27% 58.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5700 0.5100 0.4900 0.0000 0.0000 0.0000 0.5614 1.02%
  QoQ % 11.76% 4.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.53% 90.84% 87.28% 0.00% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.47 16.43 18.63 18.28 17.90 14.58 17.18 1.12%
  QoQ % 6.33% -11.81% 1.91% 2.12% 22.77% -15.13% -
  Horiz. % 101.69% 95.63% 108.44% 106.40% 104.19% 84.87% 100.00%
EPS 3.22 3.05 3.28 3.23 3.13 2.85 2.88 7.73%
  QoQ % 5.57% -7.01% 1.55% 3.19% 9.82% -1.04% -
  Horiz. % 111.81% 105.90% 113.89% 112.15% 108.68% 98.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.37 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1503 0.1322 0.0791 0.0000 0.0000 0.0000 0.0829 48.74%
  QoQ % 13.69% 67.13% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 181.30% 159.47% 95.42% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.2300 0.2500 0.2000 0.1900 0.2700 0.2700 0.3000 -
P/RPS 0.35 0.39 0.17 0.17 0.24 0.29 0.26 21.94%
  QoQ % -10.26% 129.41% 0.00% -29.17% -17.24% 11.54% -
  Horiz. % 134.62% 150.00% 65.38% 65.38% 92.31% 111.54% 100.00%
P/EPS 1.89 2.13 0.98 0.95 1.38 1.50 1.54 14.64%
  QoQ % -11.27% 117.35% 3.16% -31.16% -8.00% -2.60% -
  Horiz. % 122.73% 138.31% 63.64% 61.69% 89.61% 97.40% 100.00%
EY 53.04 47.04 101.56 105.73 72.33 66.75 64.93 -12.63%
  QoQ % 12.76% -53.68% -3.94% 46.18% 8.36% 2.80% -
  Horiz. % 81.69% 72.45% 156.41% 162.84% 111.40% 102.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.33 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.40 0.49 0.41 0.00 0.00 0.00 0.53 -17.12%
  QoQ % -18.37% 19.51% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.47% 92.45% 77.36% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 31/05/12 23/02/12 24/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.2100 0.2200 0.2700 0.2000 0.2000 0.2700 0.2800 -
P/RPS 0.32 0.35 0.23 0.18 0.18 0.29 0.24 21.16%
  QoQ % -8.57% 52.17% 27.78% 0.00% -37.93% 20.83% -
  Horiz. % 133.33% 145.83% 95.83% 75.00% 75.00% 120.83% 100.00%
P/EPS 1.72 1.87 1.33 1.00 1.02 1.50 1.44 12.59%
  QoQ % -8.02% 40.60% 33.00% -1.96% -32.00% 4.17% -
  Horiz. % 119.44% 129.86% 92.36% 69.44% 70.83% 104.17% 100.00%
EY 58.10 53.45 75.23 100.44 97.65 66.75 69.57 -11.33%
  QoQ % 8.70% -28.95% -25.10% 2.86% 46.29% -4.05% -
  Horiz. % 83.51% 76.83% 108.14% 144.37% 140.36% 95.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.93 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.37 0.43 0.55 0.00 0.00 0.00 0.50 -18.20%
  QoQ % -13.95% -21.82% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.00% 86.00% 110.00% 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.
 


 

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