Highlights

[XDL] QoQ Quarter Result on 2009-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 01-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 115,676 98,522 77,079 117,408 0 0 0 -
  QoQ % 17.41% 27.82% -34.35% 0.00% 0.00% 0.00% -
  Horiz. % 98.52% 83.91% 65.65% 100.00% - - -
PBT 25,786 24,019 14,915 29,303 0 0 0 -
  QoQ % 7.36% 61.04% -49.10% 0.00% 0.00% 0.00% -
  Horiz. % 88.00% 81.97% 50.90% 100.00% - - -
Tax -6,539 -6,178 -4,740 -7,999 0 0 0 -
  QoQ % -5.84% -30.34% 40.74% 0.00% 0.00% 0.00% -
  Horiz. % 81.75% 77.23% 59.26% 100.00% - - -
NP 19,247 17,841 10,175 21,304 0 0 0 -
  QoQ % 7.88% 75.34% -52.24% 0.00% 0.00% 0.00% -
  Horiz. % 90.34% 83.74% 47.76% 100.00% - - -
NP to SH 19,247 17,841 10,175 21,304 0 0 0 -
  QoQ % 7.88% 75.34% -52.24% 0.00% 0.00% 0.00% -
  Horiz. % 90.34% 83.74% 47.76% 100.00% - - -
Tax Rate 25.36 % 25.72 % 31.78 % 27.30 % - % - % - % -
  QoQ % -1.40% -19.07% 16.41% 0.00% 0.00% 0.00% -
  Horiz. % 92.89% 94.21% 116.41% 100.00% - - -
Total Cost 96,429 80,681 66,904 96,104 0 0 0 -
  QoQ % 19.52% 20.59% -30.38% 0.00% 0.00% 0.00% -
  Horiz. % 100.34% 83.95% 69.62% 100.00% - - -
Net Worth 202,713 183,410 145,841 112,606 - - - -
  QoQ % 10.52% 25.76% 29.51% 0.00% 0.00% 0.00% -
  Horiz. % 180.02% 162.88% 129.51% 100.00% - - -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,002 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 31.19 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 202,713 183,410 145,841 112,606 - - - -
  QoQ % 10.52% 25.76% 29.51% 0.00% 0.00% 0.00% -
  Horiz. % 180.02% 162.88% 129.51% 100.00% - - -
NOSH 400,145 400,022 339,166 304,342 - - - -
  QoQ % 0.03% 17.94% 11.44% 0.00% 0.00% 0.00% -
  Horiz. % 131.48% 131.44% 111.44% 100.00% - - -
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 16.64 % 18.11 % 13.20 % 18.15 % - % - % - % -
  QoQ % -8.12% 37.20% -27.27% 0.00% 0.00% 0.00% -
  Horiz. % 91.68% 99.78% 72.73% 100.00% - - -
ROE 9.49 % 9.73 % 6.98 % 18.92 % - % - % - % -
  QoQ % -2.47% 39.40% -63.11% 0.00% 0.00% 0.00% -
  Horiz. % 50.16% 51.43% 36.89% 100.00% - - -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 28.91 24.63 22.73 38.58 - - - -
  QoQ % 17.38% 8.36% -41.08% 0.00% 0.00% 0.00% -
  Horiz. % 74.94% 63.84% 58.92% 100.00% - - -
EPS 4.81 4.46 3.00 7.00 0.00 0.00 0.00 -
  QoQ % 7.85% 48.67% -57.14% 0.00% 0.00% 0.00% -
  Horiz. % 68.71% 63.71% 42.86% 100.00% - - -
DPS 1.50 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. % 100.00% - - - - - -
NAPS 0.5066 0.4585 0.4300 0.3700 - - 0.0000 -
  QoQ % 10.49% 6.63% 16.22% 0.00% 0.00% 0.00% -
  Horiz. % 136.92% 123.92% 116.22% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.27 3.64 2.85 4.34 - - - -
  QoQ % 17.31% 27.72% -34.33% 0.00% 0.00% 0.00% -
  Horiz. % 98.39% 83.87% 65.67% 100.00% - - -
EPS 0.71 0.66 0.38 0.79 0.00 0.00 0.00 -
  QoQ % 7.58% 73.68% -51.90% 0.00% 0.00% 0.00% -
  Horiz. % 89.87% 83.54% 48.10% 100.00% - - -
DPS 0.22 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. % 100.00% - - - - - -
NAPS 0.0749 0.0677 0.0539 0.0416 - - 0.0000 -
  QoQ % 10.64% 25.60% 29.57% 0.00% 0.00% 0.00% -
  Horiz. % 180.05% 162.74% 129.57% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 - - - - -
Price 0.2400 0.2500 0.3400 0.0000 0.0000 0.0000 0.0000 -
P/RPS 0.83 1.02 1.50 0.00 0.00 0.00 0.00 -
  QoQ % -18.63% -32.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.33% 68.00% 100.00% - - - -
P/EPS 4.99 5.61 11.33 0.00 0.00 0.00 0.00 -
  QoQ % -11.05% -50.49% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.04% 49.51% 100.00% - - - -
EY 20.04 17.84 8.82 0.00 0.00 0.00 0.00 -
  QoQ % 12.33% 102.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 227.21% 202.27% 100.00% - - - -
DY 6.25 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. % 100.00% - - - - - -
P/NAPS 0.47 0.55 0.79 0.00 0.00 0.00 0.00 -
  QoQ % -14.55% -30.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.49% 69.62% 100.00% - - - -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 18/05/10 01/03/10 01/03/10 - - - -
Price 0.3000 0.2600 0.2600 0.2600 0.0000 0.0000 0.0000 -
P/RPS 1.04 1.06 1.14 0.67 0.00 0.00 0.00 -
  QoQ % -1.89% -7.02% 70.15% 0.00% 0.00% 0.00% -
  Horiz. % 155.22% 158.21% 170.15% 100.00% - - -
P/EPS 6.24 5.83 8.67 3.71 0.00 0.00 0.00 -
  QoQ % 7.03% -32.76% 133.69% 0.00% 0.00% 0.00% -
  Horiz. % 168.19% 157.14% 233.69% 100.00% - - -
EY 16.03 17.15 11.54 26.92 0.00 0.00 0.00 -
  QoQ % -6.53% 48.61% -57.13% 0.00% 0.00% 0.00% -
  Horiz. % 59.55% 63.71% 42.87% 100.00% - - -
DY 5.00 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. % 100.00% - - - - - -
P/NAPS 0.59 0.57 0.60 0.70 0.00 0.00 0.00 -
  QoQ % 3.51% -5.00% -14.29% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers