Highlights

[XDL] QoQ Annualized Quarter Result on 2012-12-31 [#4]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -6.21%    YoY -     1.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 330,908 303,780 288,292 513,679 524,241 472,900 444,932 -17.90%
  QoQ % 8.93% 5.37% -43.88% -2.01% 10.86% 6.29% -
  Horiz. % 74.37% 68.28% 64.79% 115.45% 117.83% 106.29% 100.00%
PBT 67,096 63,882 60,136 120,707 128,436 116,788 110,732 -28.37%
  QoQ % 5.03% 6.23% -50.18% -6.02% 9.97% 5.47% -
  Horiz. % 60.59% 57.69% 54.31% 109.01% 115.99% 105.47% 100.00%
Tax -17,482 -16,458 -14,996 -30,817 -32,596 -29,708 -28,232 -27.33%
  QoQ % -6.23% -9.75% 51.34% 5.46% -9.72% -5.23% -
  Horiz. % 61.93% 58.30% 53.12% 109.16% 115.46% 105.23% 100.00%
NP 49,613 47,424 45,140 89,890 95,840 87,080 82,500 -28.73%
  QoQ % 4.62% 5.06% -49.78% -6.21% 10.06% 5.55% -
  Horiz. % 60.14% 57.48% 54.72% 108.96% 116.17% 105.55% 100.00%
NP to SH 49,613 47,424 45,140 89,890 95,840 87,080 82,500 -28.73%
  QoQ % 4.62% 5.06% -49.78% -6.21% 10.06% 5.55% -
  Horiz. % 60.14% 57.48% 54.72% 108.96% 116.17% 105.55% 100.00%
Tax Rate 26.06 % 25.76 % 24.94 % 25.53 % 25.38 % 25.44 % 25.50 % 1.46%
  QoQ % 1.16% 3.29% -2.31% 0.59% -0.24% -0.24% -
  Horiz. % 102.20% 101.02% 97.80% 100.12% 99.53% 99.76% 100.00%
Total Cost 281,294 256,356 243,152 423,789 428,401 385,820 362,432 -15.53%
  QoQ % 9.73% 5.43% -42.62% -1.08% 11.04% 6.45% -
  Horiz. % 77.61% 70.73% 67.09% 116.93% 118.20% 106.45% 100.00%
Net Worth 0 0 0 388,703 0 406,849 357,780 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 13.71% -
  Horiz. % 0.00% 0.00% 0.00% 108.64% 0.00% 113.71% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 0 0 0 388,703 0 406,849 357,780 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 13.71% -
  Horiz. % 0.00% 0.00% 0.00% 108.64% 0.00% 113.71% 100.00%
NOSH 726,789 726,457 725,862 719,821 717,453 713,770 701,530 2.38%
  QoQ % 0.05% 0.08% 0.84% 0.33% 0.52% 1.74% -
  Horiz. % 103.60% 103.55% 103.47% 102.61% 102.27% 101.74% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.99 % 15.61 % 15.66 % 17.50 % 18.28 % 18.41 % 18.54 % -13.20%
  QoQ % -3.97% -0.32% -10.51% -4.27% -0.71% -0.70% -
  Horiz. % 80.85% 84.20% 84.47% 94.39% 98.60% 99.30% 100.00%
ROE - % - % - % 23.13 % - % 21.40 % 23.06 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -7.20% -
  Horiz. % 0.00% 0.00% 0.00% 100.30% 0.00% 92.80% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 45.53 41.82 39.72 71.36 73.07 66.25 63.42 -19.81%
  QoQ % 8.87% 5.29% -44.34% -2.34% 10.29% 4.46% -
  Horiz. % 71.79% 65.94% 62.63% 112.52% 115.22% 104.46% 100.00%
EPS 5.47 5.22 4.96 10.04 13.44 12.20 11.76 -39.94%
  QoQ % 4.79% 5.24% -50.60% -25.30% 10.16% 3.74% -
  Horiz. % 46.51% 44.39% 42.18% 85.37% 114.29% 103.74% 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 0.0000 0.0000 0.0000 0.5400 0.0000 0.5700 0.5100 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 11.76% -
  Horiz. % 0.00% 0.00% 0.00% 105.88% 0.00% 111.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,804,883
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.33 16.83 15.97 28.46 29.05 26.20 24.65 -17.91%
  QoQ % 8.91% 5.39% -43.89% -2.03% 10.88% 6.29% -
  Horiz. % 74.36% 68.28% 64.79% 115.46% 117.85% 106.29% 100.00%
EPS 2.75 2.63 2.50 4.98 5.31 4.82 4.57 -28.70%
  QoQ % 4.56% 5.20% -49.80% -6.21% 10.17% 5.47% -
  Horiz. % 60.18% 57.55% 54.70% 108.97% 116.19% 105.47% 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 0.0000 0.0000 0.0000 0.2154 0.0000 0.2254 0.1982 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 13.72% -
  Horiz. % 0.00% 0.00% 0.00% 108.68% 0.00% 113.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.2650 0.1850 0.1900 0.1900 0.1900 0.2300 0.2500 -
P/RPS 0.58 0.44 0.48 0.27 0.26 0.35 0.39 30.26%
  QoQ % 31.82% -8.33% 77.78% 3.85% -25.71% -10.26% -
  Horiz. % 148.72% 112.82% 123.08% 69.23% 66.67% 89.74% 100.00%
P/EPS 3.88 2.83 3.06 1.52 1.42 1.89 2.13 49.10%
  QoQ % 37.10% -7.52% 101.32% 7.04% -24.87% -11.27% -
  Horiz. % 182.16% 132.86% 143.66% 71.36% 66.67% 88.73% 100.00%
EY 25.76 35.29 32.73 65.73 70.31 53.04 47.04 -33.04%
  QoQ % -27.00% 7.82% -50.21% -6.51% 32.56% 12.76% -
  Horiz. % 54.76% 75.02% 69.58% 139.73% 149.47% 112.76% 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 0.00 0.00 0.00 0.35 0.00 0.40 0.49 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -18.37% -
  Horiz. % 0.00% 0.00% 0.00% 71.43% 0.00% 81.63% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 20/08/13 20/05/13 25/02/13 26/11/12 27/08/12 31/05/12 -
Price 0.3350 0.2300 0.2100 0.1900 0.2100 0.2100 0.2200 -
P/RPS 0.74 0.55 0.53 0.27 0.29 0.32 0.35 64.66%
  QoQ % 34.55% 3.77% 96.30% -6.90% -9.38% -8.57% -
  Horiz. % 211.43% 157.14% 151.43% 77.14% 82.86% 91.43% 100.00%
P/EPS 4.91 3.52 3.38 1.52 1.57 1.72 1.87 90.21%
  QoQ % 39.49% 4.14% 122.37% -3.18% -8.72% -8.02% -
  Horiz. % 262.57% 188.24% 180.75% 81.28% 83.96% 91.98% 100.00%
EY 20.38 28.38 29.61 65.73 63.61 58.10 53.45 -47.39%
  QoQ % -28.19% -4.15% -54.95% 3.33% 9.48% 8.70% -
  Horiz. % 38.13% 53.10% 55.40% 122.97% 119.01% 108.70% 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 0.00 0.00 0.00 0.35 0.00 0.37 0.43 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -13.95% -
  Horiz. % 0.00% 0.00% 0.00% 81.40% 0.00% 86.05% 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
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+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

TOP ARTICLES

1. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
2. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
3. Bursa Malaysia relaxes margin financing rules to ease forced selling pressure on market - Koon Yew Yin Koon Yew Yin's Blog
4. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
5. (CHOIVO CAPITAL) Lessons from Golconda – A Reflection & On Moving Forward. Choivo Capital
6. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. Corona Virus To End May 29th, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
Partners & Brokers