Highlights

[XDL] QoQ Quarter Result on 2011-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     9.94%    YoY -     12.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 121,902 111,233 128,013 137,080 140,736 98,675 125,635 -1.99%
  QoQ % 9.59% -13.11% -6.61% -2.60% 42.63% -21.46% -
  Horiz. % 97.03% 88.54% 101.89% 109.11% 112.02% 78.54% 100.00%
PBT 29,884 27,683 29,727 33,119 30,039 25,814 27,384 6.00%
  QoQ % 7.95% -6.88% -10.24% 10.25% 16.37% -5.73% -
  Horiz. % 109.13% 101.09% 108.56% 120.94% 109.70% 94.27% 100.00%
Tax -7,585 -7,058 -7,568 -8,380 -7,537 -6,529 -8,479 -7.17%
  QoQ % -7.47% 6.74% 9.69% -11.18% -15.44% 23.00% -
  Horiz. % 89.46% 83.24% 89.26% 98.83% 88.89% 77.00% 100.00%
NP 22,299 20,625 22,159 24,739 22,502 19,285 18,905 11.65%
  QoQ % 8.12% -6.92% -10.43% 9.94% 16.68% 2.01% -
  Horiz. % 117.95% 109.10% 117.21% 130.86% 119.03% 102.01% 100.00%
NP to SH 22,299 20,625 22,159 24,739 22,502 19,285 18,905 11.65%
  QoQ % 8.12% -6.92% -10.43% 9.94% 16.68% 2.01% -
  Horiz. % 117.95% 109.10% 117.21% 130.86% 119.03% 102.01% 100.00%
Tax Rate 25.38 % 25.50 % 25.46 % 25.30 % 25.09 % 25.29 % 30.96 % -12.42%
  QoQ % -0.47% 0.16% 0.63% 0.84% -0.79% -18.31% -
  Horiz. % 81.98% 82.36% 82.24% 81.72% 81.04% 81.69% 100.00%
Total Cost 99,603 90,608 105,854 112,341 118,234 79,390 106,730 -4.51%
  QoQ % 9.93% -14.40% -5.77% -4.98% 48.93% -25.62% -
  Horiz. % 93.32% 84.89% 99.18% 105.26% 110.78% 74.38% 100.00%
Net Worth 414,020 357,780 215,710 0 0 0 224,449 50.46%
  QoQ % 15.72% 65.86% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 184.46% 159.40% 96.11% 0.00% 0.00% 0.00% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 3,998 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 21.15 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 414,020 357,780 215,710 0 0 0 224,449 50.46%
  QoQ % 15.72% 65.86% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 184.46% 159.40% 96.11% 0.00% 0.00% 0.00% 100.00%
NOSH 726,351 701,530 440,224 439,963 440,063 428,004 399,803 48.94%
  QoQ % 3.54% 59.36% 0.06% -0.02% 2.82% 7.05% -
  Horiz. % 181.68% 175.47% 110.11% 110.04% 110.07% 107.05% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 18.29 % 18.54 % 17.31 % 18.05 % 15.99 % 19.54 % 15.05 % 13.89%
  QoQ % -1.35% 7.11% -4.10% 12.88% -18.17% 29.83% -
  Horiz. % 121.53% 123.19% 115.02% 119.93% 106.25% 129.83% 100.00%
ROE 5.39 % 5.76 % 10.27 % - % - % - % 8.42 % -25.74%
  QoQ % -6.42% -43.91% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.01% 68.41% 121.97% 0.00% 0.00% 0.00% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.78 15.86 29.08 31.16 31.98 23.05 31.42 -34.20%
  QoQ % 5.80% -45.46% -6.68% -2.56% 38.74% -26.64% -
  Horiz. % 53.41% 50.48% 92.55% 99.17% 101.78% 73.36% 100.00%
EPS 3.07 2.94 3.25 3.63 3.30 2.87 4.73 -25.06%
  QoQ % 4.42% -9.54% -10.47% 10.00% 14.98% -39.32% -
  Horiz. % 64.90% 62.16% 68.71% 76.74% 69.77% 60.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5700 0.5100 0.4900 0.0000 0.0000 0.0000 0.5614 1.02%
  QoQ % 11.76% 4.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.53% 90.84% 87.28% 0.00% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.50 4.11 4.73 5.06 5.20 3.64 4.64 -2.02%
  QoQ % 9.49% -13.11% -6.52% -2.69% 42.86% -21.55% -
  Horiz. % 96.98% 88.58% 101.94% 109.05% 112.07% 78.45% 100.00%
EPS 0.82 0.76 0.82 0.91 0.83 0.71 0.70 11.14%
  QoQ % 7.89% -7.32% -9.89% 9.64% 16.90% 1.43% -
  Horiz. % 117.14% 108.57% 117.14% 130.00% 118.57% 101.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.15 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1529 0.1322 0.0797 0.0000 0.0000 0.0000 0.0829 50.45%
  QoQ % 15.66% 65.87% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 184.44% 159.47% 96.14% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.2300 0.2500 0.2000 0.1900 0.2700 0.2700 0.3000 -
P/RPS 1.37 1.58 0.69 0.61 0.84 1.17 0.95 27.67%
  QoQ % -13.29% 128.99% 13.11% -27.38% -28.21% 23.16% -
  Horiz. % 144.21% 166.32% 72.63% 64.21% 88.42% 123.16% 100.00%
P/EPS 7.49 8.50 3.97 3.38 5.28 5.99 6.34 11.76%
  QoQ % -11.88% 114.11% 17.46% -35.98% -11.85% -5.52% -
  Horiz. % 118.14% 134.07% 62.62% 53.31% 83.28% 94.48% 100.00%
EY 13.35 11.76 25.17 29.59 18.94 16.69 15.76 -10.48%
  QoQ % 13.52% -53.28% -14.94% 56.23% 13.48% 5.90% -
  Horiz. % 84.71% 74.62% 159.71% 187.75% 120.18% 105.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.40 0.49 0.41 0.00 0.00 0.00 0.53 -17.12%
  QoQ % -18.37% 19.51% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.47% 92.45% 77.36% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 31/05/12 23/02/12 24/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.2100 0.2200 0.2700 0.2000 0.2000 0.2700 0.2800 -
P/RPS 1.25 1.39 0.93 0.64 0.63 1.17 0.89 25.44%
  QoQ % -10.07% 49.46% 45.31% 1.59% -46.15% 31.46% -
  Horiz. % 140.45% 156.18% 104.49% 71.91% 70.79% 131.46% 100.00%
P/EPS 6.84 7.48 5.36 3.56 3.91 5.99 5.92 10.12%
  QoQ % -8.56% 39.55% 50.56% -8.95% -34.72% 1.18% -
  Horiz. % 115.54% 126.35% 90.54% 60.14% 66.05% 101.18% 100.00%
EY 14.62 13.36 18.64 28.11 25.57 16.69 16.89 -9.18%
  QoQ % 9.43% -28.33% -33.69% 9.93% 53.21% -1.18% -
  Horiz. % 86.56% 79.10% 110.36% 166.43% 151.39% 98.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.37 0.43 0.55 0.00 0.00 0.00 0.50 -18.20%
  QoQ % -13.95% -21.82% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.00% 86.00% 110.00% 0.00% 0.00% 0.00% 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.
 


 

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