Highlights

[XDL] QoQ Annualized Quarter Result on 2010-12-31 [#4]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -0.97%    YoY -     13.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 494,946 484,704 394,700 465,081 452,594 428,396 394,088 16.39%
  QoQ % 2.11% 22.80% -15.13% 2.76% 5.65% 8.71% -
  Horiz. % 125.59% 122.99% 100.16% 118.01% 114.85% 108.71% 100.00%
PBT 117,094 113,246 103,256 106,777 105,857 99,610 96,076 14.09%
  QoQ % 3.40% 9.67% -3.30% 0.87% 6.27% 3.68% -
  Horiz. % 121.88% 117.87% 107.47% 111.14% 110.18% 103.68% 100.00%
Tax -29,542 -28,520 -26,116 -28,864 -27,180 -25,434 -24,712 12.63%
  QoQ % -3.59% -9.21% 9.52% -6.20% -6.86% -2.92% -
  Horiz. % 119.55% 115.41% 105.68% 116.80% 109.99% 102.92% 100.00%
NP 87,552 84,726 77,140 77,913 78,677 74,176 71,364 14.59%
  QoQ % 3.34% 9.83% -0.99% -0.97% 6.07% 3.94% -
  Horiz. % 122.68% 118.72% 108.09% 109.18% 110.25% 103.94% 100.00%
NP to SH 87,552 84,726 77,140 77,913 78,677 74,176 71,364 14.59%
  QoQ % 3.34% 9.83% -0.99% -0.97% 6.07% 3.94% -
  Horiz. % 122.68% 118.72% 108.09% 109.18% 110.25% 103.94% 100.00%
Tax Rate 25.23 % 25.18 % 25.29 % 27.03 % 25.68 % 25.53 % 25.72 % -1.27%
  QoQ % 0.20% -0.43% -6.44% 5.26% 0.59% -0.74% -
  Horiz. % 98.09% 97.90% 98.33% 105.09% 99.84% 99.26% 100.00%
Total Cost 407,394 399,978 317,560 387,168 373,917 354,220 322,724 16.79%
  QoQ % 1.85% 25.95% -17.98% 3.54% 5.56% 9.76% -
  Horiz. % 126.24% 123.94% 98.40% 119.97% 115.86% 109.76% 100.00%
Net Worth 0 0 0 224,554 211,388 202,683 183,410 -
  QoQ % 0.00% 0.00% 0.00% 6.23% 4.29% 10.51% -
  Horiz. % 0.00% 0.00% 0.00% 122.43% 115.25% 110.51% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 9,999 8,001 12,002 - -
  QoQ % 0.00% 0.00% 0.00% 24.98% -33.34% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 83.31% 66.66% 100.00% -
Div Payout % - % - % - % 12.83 % 10.17 % 16.18 % - % -
  QoQ % 0.00% 0.00% 0.00% 26.16% -37.14% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 79.30% 62.86% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 0 0 0 224,554 211,388 202,683 183,410 -
  QoQ % 0.00% 0.00% 0.00% 6.23% 4.29% 10.51% -
  Horiz. % 0.00% 0.00% 0.00% 122.43% 115.25% 110.51% 100.00%
NOSH 435,834 433,827 428,004 399,989 400,054 400,086 400,022 5.88%
  QoQ % 0.46% 1.36% 7.00% -0.02% -0.01% 0.02% -
  Horiz. % 108.95% 108.45% 107.00% 99.99% 100.01% 100.02% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 17.69 % 17.48 % 19.54 % 16.75 % 17.38 % 17.31 % 18.11 % -1.55%
  QoQ % 1.20% -10.54% 16.66% -3.62% 0.40% -4.42% -
  Horiz. % 97.68% 96.52% 107.90% 92.49% 95.97% 95.58% 100.00%
ROE - % - % - % 34.70 % 37.22 % 36.60 % 38.91 % -
  QoQ % 0.00% 0.00% 0.00% -6.77% 1.69% -5.94% -
  Horiz. % 0.00% 0.00% 0.00% 89.18% 95.66% 94.06% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 113.56 111.73 92.22 116.27 113.13 107.08 98.52 9.92%
  QoQ % 1.64% 21.16% -20.68% 2.78% 5.65% 8.69% -
  Horiz. % 115.27% 113.41% 93.61% 118.02% 114.83% 108.69% 100.00%
EPS 12.91 12.52 11.48 19.48 19.67 18.54 17.84 -19.38%
  QoQ % 3.12% 9.06% -41.07% -0.97% 6.09% 3.92% -
  Horiz. % 72.37% 70.18% 64.35% 109.19% 110.26% 103.92% 100.00%
DPS 0.00 0.00 0.00 2.50 2.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 25.00% -33.33% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 83.33% 66.67% 100.00% -
NAPS 0.0000 0.0000 0.0000 0.5614 0.5284 0.5066 0.4585 -
  QoQ % 0.00% 0.00% 0.00% 6.25% 4.30% 10.49% -
  Horiz. % 0.00% 0.00% 0.00% 122.44% 115.25% 110.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,116,225
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 23.39 22.90 18.65 21.98 21.39 20.24 18.62 16.41%
  QoQ % 2.14% 22.79% -15.15% 2.76% 5.68% 8.70% -
  Horiz. % 125.62% 122.99% 100.16% 118.05% 114.88% 108.70% 100.00%
EPS 4.14 4.00 3.65 3.68 3.72 3.51 3.37 14.69%
  QoQ % 3.50% 9.59% -0.82% -1.08% 5.98% 4.15% -
  Horiz. % 122.85% 118.69% 108.31% 109.20% 110.39% 104.15% 100.00%
DPS 0.00 0.00 0.00 0.47 0.38 0.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 23.68% -33.33% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 82.46% 66.67% 100.00% -
NAPS 0.0000 0.0000 0.0000 0.1061 0.0999 0.0958 0.0867 -
  QoQ % 0.00% 0.00% 0.00% 6.21% 4.28% 10.50% -
  Horiz. % 0.00% 0.00% 0.00% 122.38% 115.22% 110.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.1900 0.2700 0.2700 0.3000 0.3200 0.2400 0.2500 -
P/RPS 0.17 0.24 0.29 0.26 0.28 0.22 0.25 -22.65%
  QoQ % -29.17% -17.24% 11.54% -7.14% 27.27% -12.00% -
  Horiz. % 68.00% 96.00% 116.00% 104.00% 112.00% 88.00% 100.00%
P/EPS 0.95 1.38 1.50 1.54 1.63 1.29 1.40 -22.76%
  QoQ % -31.16% -8.00% -2.60% -5.52% 26.36% -7.86% -
  Horiz. % 67.86% 98.57% 107.14% 110.00% 116.43% 92.14% 100.00%
EY 105.73 72.33 66.75 64.93 61.46 77.25 71.36 29.93%
  QoQ % 46.18% 8.36% 2.80% 5.65% -20.44% 8.25% -
  Horiz. % 148.16% 101.36% 93.54% 90.99% 86.13% 108.25% 100.00%
DY 0.00 0.00 0.00 8.33 6.25 12.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 33.28% -50.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 66.64% 50.00% 100.00% -
P/NAPS 0.00 0.00 0.00 0.53 0.61 0.47 0.55 -
  QoQ % 0.00% 0.00% 0.00% -13.11% 29.79% -14.55% -
  Horiz. % 0.00% 0.00% 0.00% 96.36% 110.91% 85.45% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 29/08/11 31/05/11 28/02/11 19/11/10 25/08/10 18/05/10 -
Price 0.2000 0.2000 0.2700 0.2800 0.3300 0.3000 0.2600 -
P/RPS 0.18 0.18 0.29 0.24 0.29 0.28 0.26 -21.72%
  QoQ % 0.00% -37.93% 20.83% -17.24% 3.57% 7.69% -
  Horiz. % 69.23% 69.23% 111.54% 92.31% 111.54% 107.69% 100.00%
P/EPS 1.00 1.02 1.50 1.44 1.68 1.62 1.46 -22.28%
  QoQ % -1.96% -32.00% 4.17% -14.29% 3.70% 10.96% -
  Horiz. % 68.49% 69.86% 102.74% 98.63% 115.07% 110.96% 100.00%
EY 100.44 97.65 66.75 69.57 59.60 61.80 68.62 28.89%
  QoQ % 2.86% 46.29% -4.05% 16.73% -3.56% -9.94% -
  Horiz. % 146.37% 142.31% 97.27% 101.38% 86.86% 90.06% 100.00%
DY 0.00 0.00 0.00 8.93 6.06 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 47.36% -39.40% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 89.30% 60.60% 100.00% -
P/NAPS 0.00 0.00 0.00 0.50 0.62 0.59 0.57 -
  QoQ % 0.00% 0.00% 0.00% -19.35% 5.08% 3.51% -
  Horiz. % 0.00% 0.00% 0.00% 87.72% 108.77% 103.51% 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. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
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