Highlights

[XDL] QoQ Annualized Quarter Result on 2016-12-31 [#4]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     7.92%    YoY -     2.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 557,792 546,672 534,972 503,834 470,613 456,466 443,636 16.48%
  QoQ % 2.03% 2.19% 6.18% 7.06% 3.10% 2.89% -
  Horiz. % 125.73% 123.23% 120.59% 113.57% 106.08% 102.89% 100.00%
PBT 26,810 23,582 21,780 11,270 10,096 9,430 8,824 109.64%
  QoQ % 13.69% 8.27% 93.26% 11.63% 7.06% 6.87% -
  Horiz. % 303.84% 267.25% 246.83% 127.72% 114.42% 106.87% 100.00%
Tax -8,448 -7,428 -6,760 -4,336 -3,670 -3,460 -3,272 88.09%
  QoQ % -13.73% -9.88% -55.90% -18.13% -6.09% -5.75% -
  Horiz. % 258.19% 227.02% 206.60% 132.52% 112.18% 105.75% 100.00%
NP 18,362 16,154 15,020 6,934 6,425 5,970 5,552 121.82%
  QoQ % 13.67% 7.55% 116.61% 7.92% 7.63% 7.53% -
  Horiz. % 330.74% 290.96% 270.53% 124.89% 115.73% 107.53% 100.00%
NP to SH 18,362 16,154 15,020 6,934 6,425 5,970 5,552 121.82%
  QoQ % 13.67% 7.55% 116.61% 7.92% 7.63% 7.53% -
  Horiz. % 330.74% 290.96% 270.53% 124.89% 115.73% 107.53% 100.00%
Tax Rate 31.51 % 31.50 % 31.04 % 38.47 % 36.36 % 36.69 % 37.08 % -10.27%
  QoQ % 0.03% 1.48% -19.31% 5.80% -0.90% -1.05% -
  Horiz. % 84.98% 84.95% 83.71% 103.75% 98.06% 98.95% 100.00%
Total Cost 539,429 530,518 519,952 496,900 464,188 450,496 438,084 14.87%
  QoQ % 1.68% 2.03% 4.64% 7.05% 3.04% 2.83% -
  Horiz. % 123.13% 121.10% 118.69% 113.43% 105.96% 102.83% 100.00%
Net Worth 1,264,180 1,258,789 1,247,196 1,239,921 1,239,920 1,248,272 1,276,960 -0.67%
  QoQ % 0.43% 0.93% 0.59% 0.00% -0.67% -2.25% -
  Horiz. % 99.00% 98.58% 97.67% 97.10% 97.10% 97.75% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,264,180 1,258,789 1,247,196 1,239,921 1,239,920 1,248,272 1,276,960 -0.67%
  QoQ % 0.43% 0.93% 0.59% 0.00% -0.67% -2.25% -
  Horiz. % 99.00% 98.58% 97.67% 97.10% 97.10% 97.75% 100.00%
NOSH 673,870 673,870 2,682,142 2,695,482 2,695,479 2,713,636 2,775,999 -61.05%
  QoQ % 0.00% -74.88% -0.49% 0.00% -0.67% -2.25% -
  Horiz. % 24.27% 24.27% 96.62% 97.10% 97.10% 97.75% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.29 % 2.95 % 2.81 % 1.38 % 1.37 % 1.31 % 1.25 % 90.52%
  QoQ % 11.53% 4.98% 103.62% 0.73% 4.58% 4.80% -
  Horiz. % 263.20% 236.00% 224.80% 110.40% 109.60% 104.80% 100.00%
ROE 1.45 % 1.28 % 1.20 % 0.56 % 0.52 % 0.48 % 0.43 % 124.70%
  QoQ % 13.28% 6.67% 114.29% 7.69% 8.33% 11.63% -
  Horiz. % 337.21% 297.67% 279.07% 130.23% 120.93% 111.63% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 82.77 81.12 19.95 18.69 17.46 16.82 15.98 199.06%
  QoQ % 2.03% 306.62% 6.74% 7.04% 3.80% 5.26% -
  Horiz. % 517.96% 507.63% 124.84% 116.96% 109.26% 105.26% 100.00%
EPS 2.72 2.40 0.56 0.26 0.24 0.22 0.20 468.86%
  QoQ % 13.33% 328.57% 115.38% 8.33% 9.09% 10.00% -
  Horiz. % 1,360.00% 1,200.00% 280.00% 130.00% 120.00% 110.00% 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 1.8760 1.8680 0.4650 0.4600 0.4600 0.4600 0.4600 155.04%
  QoQ % 0.43% 301.72% 1.09% 0.00% 0.00% 0.00% -
  Horiz. % 407.83% 406.09% 101.09% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 20.60 20.19 19.76 18.61 17.38 16.86 16.39 16.45%
  QoQ % 2.03% 2.18% 6.18% 7.08% 3.08% 2.87% -
  Horiz. % 125.69% 123.18% 120.56% 113.54% 106.04% 102.87% 100.00%
EPS 0.68 0.60 0.55 0.26 0.24 0.22 0.21 118.72%
  QoQ % 13.33% 9.09% 111.54% 8.33% 9.09% 4.76% -
  Horiz. % 323.81% 285.71% 261.90% 123.81% 114.29% 104.76% 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 0.4669 0.4650 0.4607 0.4580 0.4580 0.4611 0.4717 -0.68%
  QoQ % 0.41% 0.93% 0.59% 0.00% -0.67% -2.25% -
  Horiz. % 98.98% 98.58% 97.67% 97.10% 97.10% 97.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.2900 0.2600 0.0350 0.0250 0.0300 0.0350 0.0500 -
P/RPS 0.35 0.32 0.18 0.13 0.17 0.21 0.31 8.42%
  QoQ % 9.38% 77.78% 38.46% -23.53% -19.05% -32.26% -
  Horiz. % 112.90% 103.23% 58.06% 41.94% 54.84% 67.74% 100.00%
P/EPS 10.64 10.85 6.25 9.72 12.59 15.91 25.00 -43.39%
  QoQ % -1.94% 73.60% -35.70% -22.80% -20.87% -36.36% -
  Horiz. % 42.56% 43.40% 25.00% 38.88% 50.36% 63.64% 100.00%
EY 9.40 9.22 16.00 10.29 7.95 6.29 4.00 76.67%
  QoQ % 1.95% -42.38% 55.49% 29.43% 26.39% 57.25% -
  Horiz. % 235.00% 230.50% 400.00% 257.25% 198.75% 157.25% 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 0.15 0.14 0.08 0.05 0.07 0.08 0.11 22.95%
  QoQ % 7.14% 75.00% 60.00% -28.57% -12.50% -27.27% -
  Horiz. % 136.36% 127.27% 72.73% 45.45% 63.64% 72.73% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 15/08/17 19/05/17 27/02/17 25/11/16 25/08/16 13/05/16 -
Price 0.2850 0.2350 0.2700 0.0300 0.0250 0.0350 0.0400 -
P/RPS 0.34 0.29 1.35 0.16 0.14 0.21 0.25 22.73%
  QoQ % 17.24% -78.52% 743.75% 14.29% -33.33% -16.00% -
  Horiz. % 136.00% 116.00% 540.00% 64.00% 56.00% 84.00% 100.00%
P/EPS 10.46 9.80 48.21 11.66 10.49 15.91 20.00 -35.06%
  QoQ % 6.73% -79.67% 313.46% 11.15% -34.07% -20.45% -
  Horiz. % 52.30% 49.00% 241.05% 58.30% 52.45% 79.55% 100.00%
EY 9.56 10.20 2.07 8.57 9.53 6.29 5.00 53.99%
  QoQ % -6.27% 392.75% -75.85% -10.07% 51.51% 25.80% -
  Horiz. % 191.20% 204.00% 41.40% 171.40% 190.60% 125.80% 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 0.15 0.13 0.58 0.07 0.05 0.08 0.09 40.53%
  QoQ % 15.38% -77.59% 728.57% 40.00% -37.50% -11.11% -
  Horiz. % 166.67% 144.44% 644.44% 77.78% 55.56% 88.89% 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.
 


 

140  315  466  1282 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30-0.01 
 VC 0.29-0.015 
 BARAKAH 0.05-0.02 
 DAYANG 0.955-0.175 
 ARMADA 0.185-0.005 
 EKOVEST 0.785-0.01 
 VC-PA 0.06-0.01 
 HSI-H6Q 0.555+0.03 
 VELESTO 0.265-0.02 
 EKOVEST-WB 0.305-0.005 
Partners & Brokers