Highlights

[XDL] QoQ Annualized Quarter Result on 2009-12-31 [#4]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 01-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -11.89%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 452,594 428,396 394,088 384,924 410,460 0 0 -
  QoQ % 5.65% 8.71% 2.38% -6.22% 0.00% 0.00% -
  Horiz. % 110.27% 104.37% 96.01% 93.78% 100.00% - -
PBT 105,857 99,610 96,076 95,052 106,849 0 0 -
  QoQ % 6.27% 3.68% 1.08% -11.04% 0.00% 0.00% -
  Horiz. % 99.07% 93.22% 89.92% 88.96% 100.00% - -
Tax -27,180 -25,434 -24,712 -26,657 -29,222 0 0 -
  QoQ % -6.86% -2.92% 7.30% 8.78% 0.00% 0.00% -
  Horiz. % 93.01% 87.04% 84.56% 91.22% 100.00% - -
NP 78,677 74,176 71,364 68,395 77,626 0 0 -
  QoQ % 6.07% 3.94% 4.34% -11.89% 0.00% 0.00% -
  Horiz. % 101.35% 95.55% 91.93% 88.11% 100.00% - -
NP to SH 78,677 74,176 71,364 68,395 77,626 0 0 -
  QoQ % 6.07% 3.94% 4.34% -11.89% 0.00% 0.00% -
  Horiz. % 101.35% 95.55% 91.93% 88.11% 100.00% - -
Tax Rate 25.68 % 25.53 % 25.72 % 28.04 % 27.35 % - % - % -
  QoQ % 0.59% -0.74% -8.27% 2.52% 0.00% 0.00% -
  Horiz. % 93.89% 93.35% 94.04% 102.52% 100.00% - -
Total Cost 373,917 354,220 322,724 316,529 332,833 0 0 -
  QoQ % 5.56% 9.76% 1.96% -4.90% 0.00% 0.00% -
  Horiz. % 112.34% 106.43% 96.96% 95.10% 100.00% - -
Net Worth 211,388 202,683 183,410 172,999 113,375 - - -
  QoQ % 4.29% 10.51% 6.02% 52.59% 0.00% 0.00% -
  Horiz. % 186.45% 178.77% 161.77% 152.59% 100.00% - -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 8,001 12,002 - - - - - -
  QoQ % -33.34% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.66% 100.00% - - - - -
Div Payout % 10.17 % 16.18 % - % - % - % - % - % -
  QoQ % -37.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.86% 100.00% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 211,388 202,683 183,410 172,999 113,375 - - -
  QoQ % 4.29% 10.51% 6.02% 52.59% 0.00% 0.00% -
  Horiz. % 186.45% 178.77% 161.77% 152.59% 100.00% - -
NOSH 400,054 400,086 400,022 402,323 306,421 - - -
  QoQ % -0.01% 0.02% -0.57% 31.30% 0.00% 0.00% -
  Horiz. % 130.56% 130.57% 130.55% 131.30% 100.00% - -
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 17.38 % 17.31 % 18.11 % 17.77 % 18.91 % - % - % -
  QoQ % 0.40% -4.42% 1.91% -6.03% 0.00% 0.00% -
  Horiz. % 91.91% 91.54% 95.77% 93.97% 100.00% - -
ROE 37.22 % 36.60 % 38.91 % 39.53 % 68.47 % - % - % -
  QoQ % 1.69% -5.94% -1.57% -42.27% 0.00% 0.00% -
  Horiz. % 54.36% 53.45% 56.83% 57.73% 100.00% - -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 113.13 107.08 98.52 95.68 133.95 - - -
  QoQ % 5.65% 8.69% 2.97% -28.57% 0.00% 0.00% -
  Horiz. % 84.46% 79.94% 73.55% 71.43% 100.00% - -
EPS 19.67 18.54 17.84 17.00 25.33 0.00 0.00 -
  QoQ % 6.09% 3.92% 4.94% -32.89% 0.00% 0.00% -
  Horiz. % 77.65% 73.19% 70.43% 67.11% 100.00% - -
DPS 2.00 3.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 100.00% - - - - -
NAPS 0.5284 0.5066 0.4585 0.4300 0.3700 - - -
  QoQ % 4.30% 10.49% 6.63% 16.22% 0.00% 0.00% -
  Horiz. % 142.81% 136.92% 123.92% 116.22% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 2,116,225
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 21.39 20.24 18.62 18.19 19.40 - - -
  QoQ % 5.68% 8.70% 2.36% -6.24% 0.00% 0.00% -
  Horiz. % 110.26% 104.33% 95.98% 93.76% 100.00% - -
EPS 3.72 3.51 3.37 3.23 3.67 0.00 0.00 -
  QoQ % 5.98% 4.15% 4.33% -11.99% 0.00% 0.00% -
  Horiz. % 101.36% 95.64% 91.83% 88.01% 100.00% - -
DPS 0.38 0.57 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 100.00% - - - - -
NAPS 0.0999 0.0958 0.0867 0.0817 0.0536 - - -
  QoQ % 4.28% 10.50% 6.12% 52.43% 0.00% 0.00% -
  Horiz. % 186.38% 178.73% 161.75% 152.43% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 - - - -
Price 0.3200 0.2400 0.2500 0.3400 0.0000 0.0000 0.0000 -
P/RPS 0.28 0.22 0.25 0.36 0.00 0.00 0.00 -
  QoQ % 27.27% -12.00% -30.56% 0.00% 0.00% 0.00% -
  Horiz. % 77.78% 61.11% 69.44% 100.00% - - -
P/EPS 1.63 1.29 1.40 2.00 0.00 0.00 0.00 -
  QoQ % 26.36% -7.86% -30.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.50% 64.50% 70.00% 100.00% - - -
EY 61.46 77.25 71.36 50.00 0.00 0.00 0.00 -
  QoQ % -20.44% 8.25% 42.72% 0.00% 0.00% 0.00% -
  Horiz. % 122.92% 154.50% 142.72% 100.00% - - -
DY 6.25 12.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 100.00% - - - - -
P/NAPS 0.61 0.47 0.55 0.79 0.00 0.00 0.00 -
  QoQ % 29.79% -14.55% -30.38% 0.00% 0.00% 0.00% -
  Horiz. % 77.22% 59.49% 69.62% 100.00% - - -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 25/08/10 18/05/10 01/03/10 01/03/10 - - -
Price 0.3300 0.3000 0.2600 0.2600 0.2600 0.0000 0.0000 -
P/RPS 0.29 0.28 0.26 0.27 0.19 0.00 0.00 -
  QoQ % 3.57% 7.69% -3.70% 42.11% 0.00% 0.00% -
  Horiz. % 152.63% 147.37% 136.84% 142.11% 100.00% - -
P/EPS 1.68 1.62 1.46 1.53 1.03 0.00 0.00 -
  QoQ % 3.70% 10.96% -4.58% 48.54% 0.00% 0.00% -
  Horiz. % 163.11% 157.28% 141.75% 148.54% 100.00% - -
EY 59.60 61.80 68.62 65.38 97.44 0.00 0.00 -
  QoQ % -3.56% -9.94% 4.96% -32.90% 0.00% 0.00% -
  Horiz. % 61.17% 63.42% 70.42% 67.10% 100.00% - -
DY 6.06 10.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -39.40% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.60% 100.00% - - - - -
P/NAPS 0.62 0.59 0.57 0.60 0.70 0.00 0.00 -
  QoQ % 5.08% 3.51% -5.00% -14.29% 0.00% 0.00% -
  Horiz. % 88.57% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS