Highlights

[XDL] QoQ Quarter Result on 2017-06-30 [#2]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 15-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     15.10%    YoY -     170.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 102,817 124,078 145,008 139,593 133,743 150,874 124,727 -12.09%
  QoQ % -17.14% -14.43% 3.88% 4.37% -11.35% 20.96% -
  Horiz. % 82.43% 99.48% 116.26% 111.92% 107.23% 120.96% 100.00%
PBT 6,533 4,743 8,317 6,346 5,445 3,698 2,857 73.65%
  QoQ % 37.74% -42.97% 31.06% 16.55% 47.24% 29.44% -
  Horiz. % 228.67% 166.01% 291.11% 222.12% 190.58% 129.44% 100.00%
Tax -1,984 -1,928 -2,622 -2,024 -1,690 -1,583 -1,023 55.58%
  QoQ % -2.90% 26.47% -29.55% -19.76% -6.76% -54.74% -
  Horiz. % 193.94% 188.47% 256.30% 197.85% 165.20% 154.74% 100.00%
NP 4,549 2,815 5,695 4,322 3,755 2,115 1,834 83.34%
  QoQ % 61.60% -50.57% 31.77% 15.10% 77.54% 15.32% -
  Horiz. % 248.04% 153.49% 310.52% 235.66% 204.74% 115.32% 100.00%
NP to SH 4,549 2,815 5,695 4,322 3,755 2,115 1,834 83.34%
  QoQ % 61.60% -50.57% 31.77% 15.10% 77.54% 15.32% -
  Horiz. % 248.04% 153.49% 310.52% 235.66% 204.74% 115.32% 100.00%
Tax Rate 30.37 % 40.65 % 31.53 % 31.89 % 31.04 % 42.81 % 35.81 % -10.41%
  QoQ % -25.29% 28.92% -1.13% 2.74% -27.49% 19.55% -
  Horiz. % 84.81% 113.52% 88.05% 89.05% 86.68% 119.55% 100.00%
Total Cost 98,268 121,263 139,313 135,271 129,988 148,759 122,893 -13.86%
  QoQ % -18.96% -12.96% 2.99% 4.06% -12.62% 21.05% -
  Horiz. % 79.96% 98.67% 113.36% 110.07% 105.77% 121.05% 100.00%
Net Worth 1,270,834 1,266,875 1,264,180 1,258,789 1,247,196 1,239,921 1,239,920 1.66%
  QoQ % 0.31% 0.21% 0.43% 0.93% 0.59% 0.00% -
  Horiz. % 102.49% 102.17% 101.96% 101.52% 100.59% 100.00% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,270,834 1,266,875 1,264,180 1,258,789 1,247,196 1,239,921 1,239,920 1.66%
  QoQ % 0.31% 0.21% 0.43% 0.93% 0.59% 0.00% -
  Horiz. % 102.49% 102.17% 101.96% 101.52% 100.59% 100.00% 100.00%
NOSH 1,351,952 1,347,740 673,870 673,870 2,682,142 2,695,482 2,695,479 -36.90%
  QoQ % 0.31% 100.00% 0.00% -74.88% -0.49% 0.00% -
  Horiz. % 50.16% 50.00% 25.00% 25.00% 99.51% 100.00% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.42 % 2.27 % 3.93 % 3.10 % 2.81 % 1.40 % 1.47 % 108.46%
  QoQ % 94.71% -42.24% 26.77% 10.32% 100.71% -4.76% -
  Horiz. % 300.68% 154.42% 267.35% 210.88% 191.16% 95.24% 100.00%
ROE 0.36 % 0.22 % 0.45 % 0.34 % 0.30 % 0.17 % 0.15 % 79.35%
  QoQ % 63.64% -51.11% 32.35% 13.33% 76.47% 13.33% -
  Horiz. % 240.00% 146.67% 300.00% 226.67% 200.00% 113.33% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 7.61 9.21 21.52 20.72 4.99 5.60 4.63 39.32%
  QoQ % -17.37% -57.20% 3.86% 315.23% -10.89% 20.95% -
  Horiz. % 164.36% 198.92% 464.79% 447.52% 107.78% 120.95% 100.00%
EPS 0.34 0.21 0.85 0.64 0.14 0.08 0.07 187.08%
  QoQ % 61.90% -75.29% 32.81% 357.14% 75.00% 14.29% -
  Horiz. % 485.71% 300.00% 1,214.29% 914.29% 200.00% 114.29% 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 0.9400 1.8760 1.8680 0.4650 0.4600 0.4600 61.10%
  QoQ % 0.00% -49.89% 0.43% 301.72% 1.09% 0.00% -
  Horiz. % 204.35% 204.35% 407.83% 406.09% 101.09% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,707,325
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.80 4.58 5.36 5.16 4.94 5.57 4.61 -12.10%
  QoQ % -17.03% -14.55% 3.88% 4.45% -11.31% 20.82% -
  Horiz. % 82.43% 99.35% 116.27% 111.93% 107.16% 120.82% 100.00%
EPS 0.17 0.10 0.21 0.16 0.14 0.08 0.07 80.77%
  QoQ % 70.00% -52.38% 31.25% 14.29% 75.00% 14.29% -
  Horiz. % 242.86% 142.86% 300.00% 228.57% 200.00% 114.29% 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 0.4694 0.4679 0.4669 0.4650 0.4607 0.4580 0.4580 1.65%
  QoQ % 0.32% 0.21% 0.41% 0.93% 0.59% 0.00% -
  Horiz. % 102.49% 102.16% 101.94% 101.53% 100.59% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.1500 0.2900 0.2900 0.2600 0.0350 0.0250 0.0300 -
P/RPS 1.97 3.15 1.35 1.26 0.70 0.45 0.65 109.57%
  QoQ % -37.46% 133.33% 7.14% 80.00% 55.56% -30.77% -
  Horiz. % 303.08% 484.62% 207.69% 193.85% 107.69% 69.23% 100.00%
P/EPS 44.58 138.84 34.31 40.54 25.00 31.86 44.09 0.74%
  QoQ % -67.89% 304.66% -15.37% 62.16% -21.53% -27.74% -
  Horiz. % 101.11% 314.90% 77.82% 91.95% 56.70% 72.26% 100.00%
EY 2.24 0.72 2.91 2.47 4.00 3.14 2.27 -0.88%
  QoQ % 211.11% -75.26% 17.81% -38.25% 27.39% 38.33% -
  Horiz. % 98.68% 31.72% 128.19% 108.81% 176.21% 138.33% 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 0.16 0.31 0.15 0.14 0.08 0.05 0.07 73.61%
  QoQ % -48.39% 106.67% 7.14% 75.00% 60.00% -28.57% -
  Horiz. % 228.57% 442.86% 214.29% 200.00% 114.29% 71.43% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 26/02/18 30/11/17 15/08/17 19/05/17 27/02/17 25/11/16 -
Price 0.1250 0.1900 0.2850 0.2350 0.2700 0.0300 0.0250 -
P/RPS 1.64 2.06 1.32 1.13 5.41 0.54 0.54 109.86%
  QoQ % -20.39% 56.06% 16.81% -79.11% 901.85% 0.00% -
  Horiz. % 303.70% 381.48% 244.44% 209.26% 1,001.85% 100.00% 100.00%
P/EPS 37.15 90.97 33.72 36.64 192.86 38.23 36.74 0.74%
  QoQ % -59.16% 169.78% -7.97% -81.00% 404.47% 4.06% -
  Horiz. % 101.12% 247.60% 91.78% 99.73% 524.93% 104.06% 100.00%
EY 2.69 1.10 2.97 2.73 0.52 2.62 2.72 -0.74%
  QoQ % 144.55% -62.96% 8.79% 425.00% -80.15% -3.68% -
  Horiz. % 98.90% 40.44% 109.19% 100.37% 19.12% 96.32% 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 0.13 0.20 0.15 0.13 0.58 0.07 0.05 89.19%
  QoQ % -35.00% 33.33% 15.38% -77.59% 728.57% 40.00% -
  Horiz. % 260.00% 400.00% 300.00% 260.00% 1,160.00% 140.00% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers