Highlights

[XDL] QoQ Quarter Result on 2010-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 19-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     13.89%    YoY -     2.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 140,736 98,675 125,635 125,248 115,676 98,522 77,079 49.55%
  QoQ % 42.63% -21.46% 0.31% 8.27% 17.41% 27.82% -
  Horiz. % 182.59% 128.02% 163.00% 162.49% 150.07% 127.82% 100.00%
PBT 30,039 25,814 27,384 29,588 25,786 24,019 14,915 59.69%
  QoQ % 16.37% -5.73% -7.45% 14.74% 7.36% 61.04% -
  Horiz. % 201.40% 173.07% 183.60% 198.38% 172.89% 161.04% 100.00%
Tax -7,537 -6,529 -8,479 -7,668 -6,539 -6,178 -4,740 36.35%
  QoQ % -15.44% 23.00% -10.58% -17.27% -5.84% -30.34% -
  Horiz. % 159.01% 137.74% 178.88% 161.77% 137.95% 130.34% 100.00%
NP 22,502 19,285 18,905 21,920 19,247 17,841 10,175 69.99%
  QoQ % 16.68% 2.01% -13.75% 13.89% 7.88% 75.34% -
  Horiz. % 221.15% 189.53% 185.80% 215.43% 189.16% 175.34% 100.00%
NP to SH 22,502 19,285 18,905 21,920 19,247 17,841 10,175 69.99%
  QoQ % 16.68% 2.01% -13.75% 13.89% 7.88% 75.34% -
  Horiz. % 221.15% 189.53% 185.80% 215.43% 189.16% 175.34% 100.00%
Tax Rate 25.09 % 25.29 % 30.96 % 25.92 % 25.36 % 25.72 % 31.78 % -14.62%
  QoQ % -0.79% -18.31% 19.44% 2.21% -1.40% -19.07% -
  Horiz. % 78.95% 79.58% 97.42% 81.56% 79.80% 80.93% 100.00%
Total Cost 118,234 79,390 106,730 103,328 96,429 80,681 66,904 46.32%
  QoQ % 48.93% -25.62% 3.29% 7.15% 19.52% 20.59% -
  Horiz. % 176.72% 118.66% 159.53% 154.44% 144.13% 120.59% 100.00%
Net Worth 0 0 224,449 211,360 202,713 183,410 145,841 -
  QoQ % 0.00% 0.00% 6.19% 4.27% 10.52% 25.76% -
  Horiz. % 0.00% 0.00% 153.90% 144.92% 139.00% 125.76% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 3,998 - 6,002 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.61% 0.00% 100.00% - -
Div Payout % - % - % 21.15 % - % 31.19 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 67.81% 0.00% 100.00% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 0 0 224,449 211,360 202,713 183,410 145,841 -
  QoQ % 0.00% 0.00% 6.19% 4.27% 10.52% 25.76% -
  Horiz. % 0.00% 0.00% 153.90% 144.92% 139.00% 125.76% 100.00%
NOSH 440,063 428,004 399,803 399,999 400,145 400,022 339,166 19.02%
  QoQ % 2.82% 7.05% -0.05% -0.04% 0.03% 17.94% -
  Horiz. % 129.75% 126.19% 117.88% 117.94% 117.98% 117.94% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 15.99 % 19.54 % 15.05 % 17.50 % 16.64 % 18.11 % 13.20 % 13.68%
  QoQ % -18.17% 29.83% -14.00% 5.17% -8.12% 37.20% -
  Horiz. % 121.14% 148.03% 114.02% 132.58% 126.06% 137.20% 100.00%
ROE - % - % 8.42 % 10.37 % 9.49 % 9.73 % 6.98 % -
  QoQ % 0.00% 0.00% -18.80% 9.27% -2.47% 39.40% -
  Horiz. % 0.00% 0.00% 120.63% 148.57% 135.96% 139.40% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 31.98 23.05 31.42 31.31 28.91 24.63 22.73 25.64%
  QoQ % 38.74% -26.64% 0.35% 8.30% 17.38% 8.36% -
  Horiz. % 140.70% 101.41% 138.23% 137.75% 127.19% 108.36% 100.00%
EPS 3.30 2.87 4.73 5.48 4.81 4.46 3.00 6.58%
  QoQ % 14.98% -39.32% -13.69% 13.93% 7.85% 48.67% -
  Horiz. % 110.00% 95.67% 157.67% 182.67% 160.33% 148.67% 100.00%
DPS 0.00 0.00 1.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.67% 0.00% 100.00% - -
NAPS 0.0000 0.0000 0.5614 0.5284 0.5066 0.4585 0.4300 -
  QoQ % 0.00% 0.00% 6.25% 4.30% 10.49% 6.63% -
  Horiz. % 0.00% 0.00% 130.56% 122.88% 117.81% 106.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,116,225
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.65 4.66 5.94 5.92 5.47 4.66 3.64 49.61%
  QoQ % 42.70% -21.55% 0.34% 8.23% 17.38% 28.02% -
  Horiz. % 182.69% 128.02% 163.19% 162.64% 150.27% 128.02% 100.00%
EPS 1.06 0.91 0.89 1.04 0.91 0.84 0.48 69.83%
  QoQ % 16.48% 2.25% -14.42% 14.29% 8.33% 75.00% -
  Horiz. % 220.83% 189.58% 185.42% 216.67% 189.58% 175.00% 100.00%
DPS 0.00 0.00 0.19 0.00 0.28 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 67.86% 0.00% 100.00% - -
NAPS 0.0000 0.0000 0.1061 0.0999 0.0958 0.0867 0.0689 -
  QoQ % 0.00% 0.00% 6.21% 4.28% 10.50% 25.83% -
  Horiz. % 0.00% 0.00% 153.99% 144.99% 139.04% 125.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.2700 0.2700 0.3000 0.3200 0.2400 0.2500 0.3400 -
P/RPS 0.84 1.17 0.95 1.02 0.83 1.02 1.50 -32.13%
  QoQ % -28.21% 23.16% -6.86% 22.89% -18.63% -32.00% -
  Horiz. % 56.00% 78.00% 63.33% 68.00% 55.33% 68.00% 100.00%
P/EPS 5.28 5.99 6.34 5.84 4.99 5.61 11.33 -39.98%
  QoQ % -11.85% -5.52% 8.56% 17.03% -11.05% -50.49% -
  Horiz. % 46.60% 52.87% 55.96% 51.54% 44.04% 49.51% 100.00%
EY 18.94 16.69 15.76 17.13 20.04 17.84 8.82 66.68%
  QoQ % 13.48% 5.90% -8.00% -14.52% 12.33% 102.27% -
  Horiz. % 214.74% 189.23% 178.68% 194.22% 227.21% 202.27% 100.00%
DY 0.00 0.00 3.33 0.00 6.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 53.28% 0.00% 100.00% - -
P/NAPS 0.00 0.00 0.53 0.61 0.47 0.55 0.79 -
  QoQ % 0.00% 0.00% -13.11% 29.79% -14.55% -30.38% -
  Horiz. % 0.00% 0.00% 67.09% 77.22% 59.49% 69.62% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/08/11 31/05/11 28/02/11 19/11/10 25/08/10 18/05/10 01/03/10 -
Price 0.2000 0.2700 0.2800 0.3300 0.3000 0.2600 0.2600 -
P/RPS 0.63 1.17 0.89 1.05 1.04 1.06 1.14 -32.73%
  QoQ % -46.15% 31.46% -15.24% 0.96% -1.89% -7.02% -
  Horiz. % 55.26% 102.63% 78.07% 92.11% 91.23% 92.98% 100.00%
P/EPS 3.91 5.99 5.92 6.02 6.24 5.83 8.67 -41.28%
  QoQ % -34.72% 1.18% -1.66% -3.53% 7.03% -32.76% -
  Horiz. % 45.10% 69.09% 68.28% 69.43% 71.97% 67.24% 100.00%
EY 25.57 16.69 16.89 16.61 16.03 17.15 11.54 70.21%
  QoQ % 53.21% -1.18% 1.69% 3.62% -6.53% 48.61% -
  Horiz. % 221.58% 144.63% 146.36% 143.93% 138.91% 148.61% 100.00%
DY 0.00 0.00 3.57 0.00 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 71.40% 0.00% 100.00% - -
P/NAPS 0.00 0.00 0.50 0.62 0.59 0.57 0.60 -
  QoQ % 0.00% 0.00% -19.35% 5.08% 3.51% -5.00% -
  Horiz. % 0.00% 0.00% 83.33% 103.33% 98.33% 95.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS