Highlights

[XDL] QoQ Annualized Quarter Result on 2017-03-31 [#1]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 19-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     116.61%    YoY -     170.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 542,422 557,792 546,672 534,972 503,834 470,613 456,466 12.15%
  QoQ % -2.76% 2.03% 2.19% 6.18% 7.06% 3.10% -
  Horiz. % 118.83% 122.20% 119.76% 117.20% 110.38% 103.10% 100.00%
PBT 24,851 26,810 23,582 21,780 11,270 10,096 9,430 90.45%
  QoQ % -7.31% 13.69% 8.27% 93.26% 11.63% 7.06% -
  Horiz. % 263.53% 284.31% 250.07% 230.96% 119.51% 107.06% 100.00%
Tax -8,264 -8,448 -7,428 -6,760 -4,336 -3,670 -3,460 78.40%
  QoQ % 2.18% -13.73% -9.88% -55.90% -18.13% -6.09% -
  Horiz. % 238.84% 244.16% 214.68% 195.38% 125.32% 106.09% 100.00%
NP 16,587 18,362 16,154 15,020 6,934 6,425 5,970 97.27%
  QoQ % -9.67% 13.67% 7.55% 116.61% 7.92% 7.63% -
  Horiz. % 277.84% 307.58% 270.59% 251.59% 116.15% 107.63% 100.00%
NP to SH 16,587 18,362 16,154 15,020 6,934 6,425 5,970 97.27%
  QoQ % -9.67% 13.67% 7.55% 116.61% 7.92% 7.63% -
  Horiz. % 277.84% 307.58% 270.59% 251.59% 116.15% 107.63% 100.00%
Tax Rate 33.25 % 31.51 % 31.50 % 31.04 % 38.47 % 36.36 % 36.69 % -6.34%
  QoQ % 5.52% 0.03% 1.48% -19.31% 5.80% -0.90% -
  Horiz. % 90.62% 85.88% 85.85% 84.60% 104.85% 99.10% 100.00%
Total Cost 525,835 539,429 530,518 519,952 496,900 464,188 450,496 10.83%
  QoQ % -2.52% 1.68% 2.03% 4.64% 7.05% 3.04% -
  Horiz. % 116.72% 119.74% 117.76% 115.42% 110.30% 103.04% 100.00%
Net Worth 1,266,875 1,264,180 1,258,789 1,247,196 1,239,921 1,239,920 1,248,272 0.99%
  QoQ % 0.21% 0.43% 0.93% 0.59% 0.00% -0.67% -
  Horiz. % 101.49% 101.27% 100.84% 99.91% 99.33% 99.33% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,266,875 1,264,180 1,258,789 1,247,196 1,239,921 1,239,920 1,248,272 0.99%
  QoQ % 0.21% 0.43% 0.93% 0.59% 0.00% -0.67% -
  Horiz. % 101.49% 101.27% 100.84% 99.91% 99.33% 99.33% 100.00%
NOSH 1,347,740 673,870 673,870 2,682,142 2,695,482 2,695,479 2,713,636 -37.21%
  QoQ % 100.00% 0.00% -74.88% -0.49% 0.00% -0.67% -
  Horiz. % 49.67% 24.83% 24.83% 98.84% 99.33% 99.33% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.06 % 3.29 % 2.95 % 2.81 % 1.38 % 1.37 % 1.31 % 75.78%
  QoQ % -6.99% 11.53% 4.98% 103.62% 0.73% 4.58% -
  Horiz. % 233.59% 251.15% 225.19% 214.50% 105.34% 104.58% 100.00%
ROE 1.31 % 1.45 % 1.28 % 1.20 % 0.56 % 0.52 % 0.48 % 94.94%
  QoQ % -9.66% 13.28% 6.67% 114.29% 7.69% 8.33% -
  Horiz. % 272.92% 302.08% 266.67% 250.00% 116.67% 108.33% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 40.25 82.77 81.12 19.95 18.69 17.46 16.82 78.62%
  QoQ % -51.37% 2.03% 306.62% 6.74% 7.04% 3.80% -
  Horiz. % 239.30% 492.09% 482.28% 118.61% 111.12% 103.80% 100.00%
EPS 1.23 2.72 2.40 0.56 0.26 0.24 0.22 214.02%
  QoQ % -54.78% 13.33% 328.57% 115.38% 8.33% 9.09% -
  Horiz. % 559.09% 1,236.36% 1,090.91% 254.55% 118.18% 109.09% 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 0.9400 1.8760 1.8680 0.4650 0.4600 0.4600 0.4600 60.82%
  QoQ % -49.89% 0.43% 301.72% 1.09% 0.00% 0.00% -
  Horiz. % 204.35% 407.83% 406.09% 101.09% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,804,883
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 30.05 30.90 30.29 29.64 27.92 26.07 25.29 12.15%
  QoQ % -2.75% 2.01% 2.19% 6.16% 7.10% 3.08% -
  Horiz. % 118.82% 122.18% 119.77% 117.20% 110.40% 103.08% 100.00%
EPS 0.92 1.02 0.90 0.83 0.38 0.36 0.33 97.71%
  QoQ % -9.80% 13.33% 8.43% 118.42% 5.56% 9.09% -
  Horiz. % 278.79% 309.09% 272.73% 251.52% 115.15% 109.09% 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 0.7019 0.7004 0.6974 0.6910 0.6870 0.6870 0.6916 0.99%
  QoQ % 0.21% 0.43% 0.93% 0.58% 0.00% -0.67% -
  Horiz. % 101.49% 101.27% 100.84% 99.91% 99.33% 99.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.2900 0.2900 0.2600 0.0350 0.0250 0.0300 0.0350 -
P/RPS 0.72 0.35 0.32 0.18 0.13 0.17 0.21 126.86%
  QoQ % 105.71% 9.38% 77.78% 38.46% -23.53% -19.05% -
  Horiz. % 342.86% 166.67% 152.38% 85.71% 61.90% 80.95% 100.00%
P/EPS 23.56 10.64 10.85 6.25 9.72 12.59 15.91 29.83%
  QoQ % 121.43% -1.94% 73.60% -35.70% -22.80% -20.87% -
  Horiz. % 148.08% 66.88% 68.20% 39.28% 61.09% 79.13% 100.00%
EY 4.24 9.40 9.22 16.00 10.29 7.95 6.29 -23.07%
  QoQ % -54.89% 1.95% -42.38% 55.49% 29.43% 26.39% -
  Horiz. % 67.41% 149.44% 146.58% 254.37% 163.59% 126.39% 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 0.31 0.15 0.14 0.08 0.05 0.07 0.08 146.10%
  QoQ % 106.67% 7.14% 75.00% 60.00% -28.57% -12.50% -
  Horiz. % 387.50% 187.50% 175.00% 100.00% 62.50% 87.50% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 30/11/17 15/08/17 19/05/17 27/02/17 25/11/16 25/08/16 -
Price 0.1900 0.2850 0.2350 0.2700 0.0300 0.0250 0.0350 -
P/RPS 0.47 0.34 0.29 1.35 0.16 0.14 0.21 70.85%
  QoQ % 38.24% 17.24% -78.52% 743.75% 14.29% -33.33% -
  Horiz. % 223.81% 161.90% 138.10% 642.86% 76.19% 66.67% 100.00%
P/EPS 15.44 10.46 9.80 48.21 11.66 10.49 15.91 -1.97%
  QoQ % 47.61% 6.73% -79.67% 313.46% 11.15% -34.07% -
  Horiz. % 97.05% 65.74% 61.60% 303.02% 73.29% 65.93% 100.00%
EY 6.48 9.56 10.20 2.07 8.57 9.53 6.29 2.00%
  QoQ % -32.22% -6.27% 392.75% -75.85% -10.07% 51.51% -
  Horiz. % 103.02% 151.99% 162.16% 32.91% 136.25% 151.51% 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 0.20 0.15 0.13 0.58 0.07 0.05 0.08 83.89%
  QoQ % 33.33% 15.38% -77.59% 728.57% 40.00% -37.50% -
  Horiz. % 250.00% 187.50% 162.50% 725.00% 87.50% 62.50% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

448  407  529  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SANICHI 0.09+0.03 
 SANICHI-WE 0.010.00 
 XOX 0.065+0.015 
 KGROUP 0.085+0.01 
 GDEX 0.445+0.075 
 DSONIC-WA 0.655+0.07 
 MYEG 1.30-0.18 
 VELESTO 0.160.00 
 EAH 0.02+0.01 
 ARMADA 0.23+0.015 

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
Partners & Brokers