Highlights

[XDL] QoQ Quarter Result on 2010-03-31 [#1]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 18-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     75.34%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 125,635 125,248 115,676 98,522 77,079 117,408 0 -
  QoQ % 0.31% 8.27% 17.41% 27.82% -34.35% 0.00% -
  Horiz. % 107.01% 106.68% 98.52% 83.91% 65.65% 100.00% -
PBT 27,384 29,588 25,786 24,019 14,915 29,303 0 -
  QoQ % -7.45% 14.74% 7.36% 61.04% -49.10% 0.00% -
  Horiz. % 93.45% 100.97% 88.00% 81.97% 50.90% 100.00% -
Tax -8,479 -7,668 -6,539 -6,178 -4,740 -7,999 0 -
  QoQ % -10.58% -17.27% -5.84% -30.34% 40.74% 0.00% -
  Horiz. % 106.00% 95.86% 81.75% 77.23% 59.26% 100.00% -
NP 18,905 21,920 19,247 17,841 10,175 21,304 0 -
  QoQ % -13.75% 13.89% 7.88% 75.34% -52.24% 0.00% -
  Horiz. % 88.74% 102.89% 90.34% 83.74% 47.76% 100.00% -
NP to SH 18,905 21,920 19,247 17,841 10,175 21,304 0 -
  QoQ % -13.75% 13.89% 7.88% 75.34% -52.24% 0.00% -
  Horiz. % 88.74% 102.89% 90.34% 83.74% 47.76% 100.00% -
Tax Rate 30.96 % 25.92 % 25.36 % 25.72 % 31.78 % 27.30 % - % -
  QoQ % 19.44% 2.21% -1.40% -19.07% 16.41% 0.00% -
  Horiz. % 113.41% 94.95% 92.89% 94.21% 116.41% 100.00% -
Total Cost 106,730 103,328 96,429 80,681 66,904 96,104 0 -
  QoQ % 3.29% 7.15% 19.52% 20.59% -30.38% 0.00% -
  Horiz. % 111.06% 107.52% 100.34% 83.95% 69.62% 100.00% -
Net Worth 224,449 211,360 202,713 183,410 145,841 112,606 - -
  QoQ % 6.19% 4.27% 10.52% 25.76% 29.51% 0.00% -
  Horiz. % 199.32% 187.70% 180.02% 162.88% 129.51% 100.00% -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,998 - 6,002 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 67.81% 0.00% 100.00% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 224,449 211,360 202,713 183,410 145,841 112,606 - -
  QoQ % 6.19% 4.27% 10.52% 25.76% 29.51% 0.00% -
  Horiz. % 199.32% 187.70% 180.02% 162.88% 129.51% 100.00% -
NOSH 399,803 399,999 400,145 400,022 339,166 304,342 - -
  QoQ % -0.05% -0.04% 0.03% 17.94% 11.44% 0.00% -
  Horiz. % 131.37% 131.43% 131.48% 131.44% 111.44% 100.00% -
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 15.05 % 17.50 % 16.64 % 18.11 % 13.20 % 18.15 % - % -
  QoQ % -14.00% 5.17% -8.12% 37.20% -27.27% 0.00% -
  Horiz. % 82.92% 96.42% 91.68% 99.78% 72.73% 100.00% -
ROE 8.42 % 10.37 % 9.49 % 9.73 % 6.98 % 18.92 % - % -
  QoQ % -18.80% 9.27% -2.47% 39.40% -63.11% 0.00% -
  Horiz. % 44.50% 54.81% 50.16% 51.43% 36.89% 100.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 31.42 31.31 28.91 24.63 22.73 38.58 - -
  QoQ % 0.35% 8.30% 17.38% 8.36% -41.08% 0.00% -
  Horiz. % 81.44% 81.16% 74.94% 63.84% 58.92% 100.00% -
EPS 4.73 5.48 4.81 4.46 3.00 7.00 0.00 -
  QoQ % -13.69% 13.93% 7.85% 48.67% -57.14% 0.00% -
  Horiz. % 67.57% 78.29% 68.71% 63.71% 42.86% 100.00% -
DPS 1.00 0.00 1.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 100.00% - - - -
NAPS 0.5614 0.5284 0.5066 0.4585 0.4300 0.3700 - -
  QoQ % 6.25% 4.30% 10.49% 6.63% 16.22% 0.00% -
  Horiz. % 151.73% 142.81% 136.92% 123.92% 116.22% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,707,325
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.64 4.63 4.27 3.64 2.85 4.34 - -
  QoQ % 0.22% 8.43% 17.31% 27.72% -34.33% 0.00% -
  Horiz. % 106.91% 106.68% 98.39% 83.87% 65.67% 100.00% -
EPS 0.70 0.81 0.71 0.66 0.38 0.79 0.00 -
  QoQ % -13.58% 14.08% 7.58% 73.68% -51.90% 0.00% -
  Horiz. % 88.61% 102.53% 89.87% 83.54% 48.10% 100.00% -
DPS 0.15 0.00 0.22 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.18% 0.00% 100.00% - - - -
NAPS 0.0829 0.0781 0.0749 0.0677 0.0539 0.0416 - -
  QoQ % 6.15% 4.27% 10.64% 25.60% 29.57% 0.00% -
  Horiz. % 199.28% 187.74% 180.05% 162.74% 129.57% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 - - -
Price 0.3000 0.3200 0.2400 0.2500 0.3400 0.0000 0.0000 -
P/RPS 0.95 1.02 0.83 1.02 1.50 0.00 0.00 -
  QoQ % -6.86% 22.89% -18.63% -32.00% 0.00% 0.00% -
  Horiz. % 63.33% 68.00% 55.33% 68.00% 100.00% - -
P/EPS 6.34 5.84 4.99 5.61 11.33 0.00 0.00 -
  QoQ % 8.56% 17.03% -11.05% -50.49% 0.00% 0.00% -
  Horiz. % 55.96% 51.54% 44.04% 49.51% 100.00% - -
EY 15.76 17.13 20.04 17.84 8.82 0.00 0.00 -
  QoQ % -8.00% -14.52% 12.33% 102.27% 0.00% 0.00% -
  Horiz. % 178.68% 194.22% 227.21% 202.27% 100.00% - -
DY 3.33 0.00 6.25 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.28% 0.00% 100.00% - - - -
P/NAPS 0.53 0.61 0.47 0.55 0.79 0.00 0.00 -
  QoQ % -13.11% 29.79% -14.55% -30.38% 0.00% 0.00% -
  Horiz. % 67.09% 77.22% 59.49% 69.62% 100.00% - -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 19/11/10 25/08/10 18/05/10 01/03/10 01/03/10 - -
Price 0.2800 0.3300 0.3000 0.2600 0.2600 0.2600 0.0000 -
P/RPS 0.89 1.05 1.04 1.06 1.14 0.67 0.00 -
  QoQ % -15.24% 0.96% -1.89% -7.02% 70.15% 0.00% -
  Horiz. % 132.84% 156.72% 155.22% 158.21% 170.15% 100.00% -
P/EPS 5.92 6.02 6.24 5.83 8.67 3.71 0.00 -
  QoQ % -1.66% -3.53% 7.03% -32.76% 133.69% 0.00% -
  Horiz. % 159.57% 162.26% 168.19% 157.14% 233.69% 100.00% -
EY 16.89 16.61 16.03 17.15 11.54 26.92 0.00 -
  QoQ % 1.69% 3.62% -6.53% 48.61% -57.13% 0.00% -
  Horiz. % 62.74% 61.70% 59.55% 63.71% 42.87% 100.00% -
DY 3.57 0.00 5.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 71.40% 0.00% 100.00% - - - -
P/NAPS 0.50 0.62 0.59 0.57 0.60 0.70 0.00 -
  QoQ % -19.35% 5.08% 3.51% -5.00% -14.29% 0.00% -
  Horiz. % 71.43% 88.57% 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.
 


 

254  347  500  1135 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.20+0.015 
 VC 0.245-0.005 
 HSI-C5J 0.225+0.005 
 HSI-C5H 0.245+0.005 
 IMPIANA 0.0350.00 
 EKOVEST 0.715-0.055 
 LAMBO 0.060.00 
 SAPNRG 0.295+0.005 
 KNM 0.19-0.01 
 EKOVEST-WB 0.225-0.055 
Partners & Brokers