Highlights

[XDL] QoQ Annualized Quarter Result on 2016-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 25-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     7.63%    YoY -     -28.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 546,672 534,972 503,834 470,613 456,466 443,636 544,812 0.23%
  QoQ % 2.19% 6.18% 7.06% 3.10% 2.89% -18.57% -
  Horiz. % 100.34% 98.19% 92.48% 86.38% 83.78% 81.43% 100.00%
PBT 23,582 21,780 11,270 10,096 9,430 8,824 12,370 53.81%
  QoQ % 8.27% 93.26% 11.63% 7.06% 6.87% -28.67% -
  Horiz. % 190.64% 176.07% 91.11% 81.62% 76.23% 71.33% 100.00%
Tax -7,428 -6,760 -4,336 -3,670 -3,460 -3,272 -5,572 21.15%
  QoQ % -9.88% -55.90% -18.13% -6.09% -5.75% 41.28% -
  Horiz. % 133.31% 121.32% 77.82% 65.88% 62.10% 58.72% 100.00%
NP 16,154 15,020 6,934 6,425 5,970 5,552 6,798 78.17%
  QoQ % 7.55% 116.61% 7.92% 7.63% 7.53% -18.33% -
  Horiz. % 237.63% 220.95% 102.00% 94.52% 87.82% 81.67% 100.00%
NP to SH 16,154 15,020 6,934 6,425 5,970 5,552 6,798 78.17%
  QoQ % 7.55% 116.61% 7.92% 7.63% 7.53% -18.33% -
  Horiz. % 237.63% 220.95% 102.00% 94.52% 87.82% 81.67% 100.00%
Tax Rate 31.50 % 31.04 % 38.47 % 36.36 % 36.69 % 37.08 % 45.04 % -21.23%
  QoQ % 1.48% -19.31% 5.80% -0.90% -1.05% -17.67% -
  Horiz. % 69.94% 68.92% 85.41% 80.73% 81.46% 82.33% 100.00%
Total Cost 530,518 519,952 496,900 464,188 450,496 438,084 538,014 -0.93%
  QoQ % 2.03% 4.64% 7.05% 3.04% 2.83% -18.57% -
  Horiz. % 98.61% 96.64% 92.36% 86.28% 83.73% 81.43% 100.00%
Net Worth 1,258,789 1,247,196 1,239,921 1,239,920 1,248,272 1,276,960 1,258,888 -0.01%
  QoQ % 0.93% 0.59% 0.00% -0.67% -2.25% 1.44% -
  Horiz. % 99.99% 99.07% 98.49% 98.49% 99.16% 101.44% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,258,789 1,247,196 1,239,921 1,239,920 1,248,272 1,276,960 1,258,888 -0.01%
  QoQ % 0.93% 0.59% 0.00% -0.67% -2.25% 1.44% -
  Horiz. % 99.99% 99.07% 98.49% 98.49% 99.16% 101.44% 100.00%
NOSH 673,870 2,682,142 2,695,482 2,695,479 2,713,636 2,775,999 2,517,777 -58.50%
  QoQ % -74.88% -0.49% 0.00% -0.67% -2.25% 10.26% -
  Horiz. % 26.76% 106.53% 107.06% 107.06% 107.78% 110.26% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.95 % 2.81 % 1.38 % 1.37 % 1.31 % 1.25 % 1.25 % 77.35%
  QoQ % 4.98% 103.62% 0.73% 4.58% 4.80% 0.00% -
  Horiz. % 236.00% 224.80% 110.40% 109.60% 104.80% 100.00% 100.00%
ROE 1.28 % 1.20 % 0.56 % 0.52 % 0.48 % 0.43 % 0.54 % 77.87%
  QoQ % 6.67% 114.29% 7.69% 8.33% 11.63% -20.37% -
  Horiz. % 237.04% 222.22% 103.70% 96.30% 88.89% 79.63% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 81.12 19.95 18.69 17.46 16.82 15.98 21.64 141.51%
  QoQ % 306.62% 6.74% 7.04% 3.80% 5.26% -26.16% -
  Horiz. % 374.86% 92.19% 86.37% 80.68% 77.73% 73.84% 100.00%
EPS 2.40 0.56 0.26 0.24 0.22 0.20 0.27 329.68%
  QoQ % 328.57% 115.38% 8.33% 9.09% 10.00% -25.93% -
  Horiz. % 888.89% 207.41% 96.30% 88.89% 81.48% 74.07% 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 1.8680 0.4650 0.4600 0.4600 0.4600 0.4600 0.5000 140.96%
  QoQ % 301.72% 1.09% 0.00% 0.00% 0.00% -8.00% -
  Horiz. % 373.60% 93.00% 92.00% 92.00% 92.00% 92.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,804,883
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 30.29 29.64 27.92 26.07 25.29 24.58 30.19 0.22%
  QoQ % 2.19% 6.16% 7.10% 3.08% 2.89% -18.58% -
  Horiz. % 100.33% 98.18% 92.48% 86.35% 83.77% 81.42% 100.00%
EPS 0.90 0.83 0.38 0.36 0.33 0.31 0.38 77.77%
  QoQ % 8.43% 118.42% 5.56% 9.09% 6.45% -18.42% -
  Horiz. % 236.84% 218.42% 100.00% 94.74% 86.84% 81.58% 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 0.6974 0.6910 0.6870 0.6870 0.6916 0.7075 0.6975 -0.01%
  QoQ % 0.93% 0.58% 0.00% -0.67% -2.25% 1.43% -
  Horiz. % 99.99% 99.07% 98.49% 98.49% 99.15% 101.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.2600 0.0350 0.0250 0.0300 0.0350 0.0500 0.1000 -
P/RPS 0.32 0.18 0.13 0.17 0.21 0.31 0.46 -21.51%
  QoQ % 77.78% 38.46% -23.53% -19.05% -32.26% -32.61% -
  Horiz. % 69.57% 39.13% 28.26% 36.96% 45.65% 67.39% 100.00%
P/EPS 10.85 6.25 9.72 12.59 15.91 25.00 37.04 -55.93%
  QoQ % 73.60% -35.70% -22.80% -20.87% -36.36% -32.51% -
  Horiz. % 29.29% 16.87% 26.24% 33.99% 42.95% 67.49% 100.00%
EY 9.22 16.00 10.29 7.95 6.29 4.00 2.70 126.94%
  QoQ % -42.38% 55.49% 29.43% 26.39% 57.25% 48.15% -
  Horiz. % 341.48% 592.59% 381.11% 294.44% 232.96% 148.15% 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 0.14 0.08 0.05 0.07 0.08 0.11 0.20 -21.18%
  QoQ % 75.00% 60.00% -28.57% -12.50% -27.27% -45.00% -
  Horiz. % 70.00% 40.00% 25.00% 35.00% 40.00% 55.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 15/08/17 19/05/17 27/02/17 25/11/16 25/08/16 13/05/16 29/02/16 -
Price 0.2350 0.2700 0.0300 0.0250 0.0350 0.0400 0.0500 -
P/RPS 0.29 1.35 0.16 0.14 0.21 0.25 0.23 16.73%
  QoQ % -78.52% 743.75% 14.29% -33.33% -16.00% 8.70% -
  Horiz. % 126.09% 586.96% 69.57% 60.87% 91.30% 108.70% 100.00%
P/EPS 9.80 48.21 11.66 10.49 15.91 20.00 18.52 -34.60%
  QoQ % -79.67% 313.46% 11.15% -34.07% -20.45% 7.99% -
  Horiz. % 52.92% 260.31% 62.96% 56.64% 85.91% 107.99% 100.00%
EY 10.20 2.07 8.57 9.53 6.29 5.00 5.40 52.86%
  QoQ % 392.75% -75.85% -10.07% 51.51% 25.80% -7.41% -
  Horiz. % 188.89% 38.33% 158.70% 176.48% 116.48% 92.59% 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 0.58 0.07 0.05 0.08 0.09 0.10 19.13%
  QoQ % -77.59% 728.57% 40.00% -37.50% -11.11% -10.00% -
  Horiz. % 130.00% 580.00% 70.00% 50.00% 80.00% 90.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

431  153  436  1189 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.49+0.04 
 SAPNRG 0.105+0.01 
 AGES-PA 0.010.00 
 LAMBO 0.010.00 
 ARMADA 0.18+0.015 
 VELESTO 0.175+0.015 
 MINETEC 0.185+0.015 
 HSI-H8M 0.495-0.11 
 KNM 0.16+0.015 
 ALAM 0.085+0.01 

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
Partners & Brokers