Highlights

[XDL] QoQ Annualized Quarter Result on 2010-03-31 [#1]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 18-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     4.34%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 465,081 452,594 428,396 394,088 384,924 410,460 0 -
  QoQ % 2.76% 5.65% 8.71% 2.38% -6.22% 0.00% -
  Horiz. % 113.31% 110.27% 104.37% 96.01% 93.78% 100.00% -
PBT 106,777 105,857 99,610 96,076 95,052 106,849 0 -
  QoQ % 0.87% 6.27% 3.68% 1.08% -11.04% 0.00% -
  Horiz. % 99.93% 99.07% 93.22% 89.92% 88.96% 100.00% -
Tax -28,864 -27,180 -25,434 -24,712 -26,657 -29,222 0 -
  QoQ % -6.20% -6.86% -2.92% 7.30% 8.78% 0.00% -
  Horiz. % 98.77% 93.01% 87.04% 84.56% 91.22% 100.00% -
NP 77,913 78,677 74,176 71,364 68,395 77,626 0 -
  QoQ % -0.97% 6.07% 3.94% 4.34% -11.89% 0.00% -
  Horiz. % 100.37% 101.35% 95.55% 91.93% 88.11% 100.00% -
NP to SH 77,913 78,677 74,176 71,364 68,395 77,626 0 -
  QoQ % -0.97% 6.07% 3.94% 4.34% -11.89% 0.00% -
  Horiz. % 100.37% 101.35% 95.55% 91.93% 88.11% 100.00% -
Tax Rate 27.03 % 25.68 % 25.53 % 25.72 % 28.04 % 27.35 % - % -
  QoQ % 5.26% 0.59% -0.74% -8.27% 2.52% 0.00% -
  Horiz. % 98.83% 93.89% 93.35% 94.04% 102.52% 100.00% -
Total Cost 387,168 373,917 354,220 322,724 316,529 332,833 0 -
  QoQ % 3.54% 5.56% 9.76% 1.96% -4.90% 0.00% -
  Horiz. % 116.32% 112.34% 106.43% 96.96% 95.10% 100.00% -
Net Worth 224,554 211,388 202,683 183,410 172,999 113,375 - -
  QoQ % 6.23% 4.29% 10.51% 6.02% 52.59% 0.00% -
  Horiz. % 198.06% 186.45% 178.77% 161.77% 152.59% 100.00% -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 9,999 8,001 12,002 - - - - -
  QoQ % 24.98% -33.34% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.31% 66.66% 100.00% - - - -
Div Payout % 12.83 % 10.17 % 16.18 % - % - % - % - % -
  QoQ % 26.16% -37.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.30% 62.86% 100.00% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 224,554 211,388 202,683 183,410 172,999 113,375 - -
  QoQ % 6.23% 4.29% 10.51% 6.02% 52.59% 0.00% -
  Horiz. % 198.06% 186.45% 178.77% 161.77% 152.59% 100.00% -
NOSH 399,989 400,054 400,086 400,022 402,323 306,421 - -
  QoQ % -0.02% -0.01% 0.02% -0.57% 31.30% 0.00% -
  Horiz. % 130.54% 130.56% 130.57% 130.55% 131.30% 100.00% -
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 16.75 % 17.38 % 17.31 % 18.11 % 17.77 % 18.91 % - % -
  QoQ % -3.62% 0.40% -4.42% 1.91% -6.03% 0.00% -
  Horiz. % 88.58% 91.91% 91.54% 95.77% 93.97% 100.00% -
ROE 34.70 % 37.22 % 36.60 % 38.91 % 39.53 % 68.47 % - % -
  QoQ % -6.77% 1.69% -5.94% -1.57% -42.27% 0.00% -
  Horiz. % 50.68% 54.36% 53.45% 56.83% 57.73% 100.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 116.27 113.13 107.08 98.52 95.68 133.95 - -
  QoQ % 2.78% 5.65% 8.69% 2.97% -28.57% 0.00% -
  Horiz. % 86.80% 84.46% 79.94% 73.55% 71.43% 100.00% -
EPS 19.48 19.67 18.54 17.84 17.00 25.33 0.00 -
  QoQ % -0.97% 6.09% 3.92% 4.94% -32.89% 0.00% -
  Horiz. % 76.90% 77.65% 73.19% 70.43% 67.11% 100.00% -
DPS 2.50 2.00 3.00 0.00 0.00 0.00 0.00 -
  QoQ % 25.00% -33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 66.67% 100.00% - - - -
NAPS 0.5614 0.5284 0.5066 0.4585 0.4300 0.3700 - -
  QoQ % 6.25% 4.30% 10.49% 6.63% 16.22% 0.00% -
  Horiz. % 151.73% 142.81% 136.92% 123.92% 116.22% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,707,325
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 17.18 16.72 15.82 14.56 14.22 15.16 - -
  QoQ % 2.75% 5.69% 8.65% 2.39% -6.20% 0.00% -
  Horiz. % 113.32% 110.29% 104.35% 96.04% 93.80% 100.00% -
EPS 2.88 2.91 2.74 2.64 2.53 2.87 0.00 -
  QoQ % -1.03% 6.20% 3.79% 4.35% -11.85% 0.00% -
  Horiz. % 100.35% 101.39% 95.47% 91.99% 88.15% 100.00% -
DPS 0.37 0.30 0.44 0.00 0.00 0.00 0.00 -
  QoQ % 23.33% -31.82% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.09% 68.18% 100.00% - - - -
NAPS 0.0829 0.0781 0.0749 0.0677 0.0639 0.0419 - -
  QoQ % 6.15% 4.27% 10.64% 5.95% 52.51% 0.00% -
  Horiz. % 197.85% 186.40% 178.76% 161.58% 152.51% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 - - -
Price 0.3000 0.3200 0.2400 0.2500 0.3400 0.0000 0.0000 -
P/RPS 0.26 0.28 0.22 0.25 0.36 0.00 0.00 -
  QoQ % -7.14% 27.27% -12.00% -30.56% 0.00% 0.00% -
  Horiz. % 72.22% 77.78% 61.11% 69.44% 100.00% - -
P/EPS 1.54 1.63 1.29 1.40 2.00 0.00 0.00 -
  QoQ % -5.52% 26.36% -7.86% -30.00% 0.00% 0.00% -
  Horiz. % 77.00% 81.50% 64.50% 70.00% 100.00% - -
EY 64.93 61.46 77.25 71.36 50.00 0.00 0.00 -
  QoQ % 5.65% -20.44% 8.25% 42.72% 0.00% 0.00% -
  Horiz. % 129.86% 122.92% 154.50% 142.72% 100.00% - -
DY 8.33 6.25 12.50 0.00 0.00 0.00 0.00 -
  QoQ % 33.28% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.64% 50.00% 100.00% - - - -
P/NAPS 0.53 0.61 0.47 0.55 0.79 0.00 0.00 -
  QoQ % -13.11% 29.79% -14.55% -30.38% 0.00% 0.00% -
  Horiz. % 67.09% 77.22% 59.49% 69.62% 100.00% - -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 19/11/10 25/08/10 18/05/10 01/03/10 01/03/10 - -
Price 0.2800 0.3300 0.3000 0.2600 0.2600 0.2600 0.0000 -
P/RPS 0.24 0.29 0.28 0.26 0.27 0.19 0.00 -
  QoQ % -17.24% 3.57% 7.69% -3.70% 42.11% 0.00% -
  Horiz. % 126.32% 152.63% 147.37% 136.84% 142.11% 100.00% -
P/EPS 1.44 1.68 1.62 1.46 1.53 1.03 0.00 -
  QoQ % -14.29% 3.70% 10.96% -4.58% 48.54% 0.00% -
  Horiz. % 139.81% 163.11% 157.28% 141.75% 148.54% 100.00% -
EY 69.57 59.60 61.80 68.62 65.38 97.44 0.00 -
  QoQ % 16.73% -3.56% -9.94% 4.96% -32.90% 0.00% -
  Horiz. % 71.40% 61.17% 63.42% 70.42% 67.10% 100.00% -
DY 8.93 6.06 10.00 0.00 0.00 0.00 0.00 -
  QoQ % 47.36% -39.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.30% 60.60% 100.00% - - - -
P/NAPS 0.50 0.62 0.59 0.57 0.60 0.70 0.00 -
  QoQ % -19.35% 5.08% 3.51% -5.00% -14.29% 0.00% -
  Horiz. % 71.43% 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.
 


 

334  199  538  1120 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 VC 0.265-0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5H 0.28+0.005 
 HSI-C5J 0.25+0.01 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 EKOVEST 0.7750.00 
 BARAKAH 0.045-0.005 
Partners & Brokers