Highlights

[XDL] QoQ Quarter Result on 2014-03-31 [#1]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -55.56%    YoY -     -25.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 119,614 147,369 141,301 73,830 101,377 93,847 80,825 29.77%
  QoQ % -18.83% 4.29% 91.39% -27.17% 8.02% 16.11% -
  Horiz. % 147.99% 182.33% 174.82% 91.35% 125.43% 116.11% 100.00%
PBT 5,206 20,141 21,430 12,389 24,433 17,867 17,116 -54.67%
  QoQ % -74.15% -6.01% 72.98% -49.29% 36.75% 4.39% -
  Horiz. % 30.42% 117.67% 125.20% 72.38% 142.75% 104.39% 100.00%
Tax 1,440 -6,116 -6,451 -3,943 -5,427 -4,750 -4,532 -
  QoQ % 123.54% 5.19% -63.61% 27.34% -14.25% -4.81% -
  Horiz. % -31.77% 134.95% 142.34% 87.00% 119.75% 104.81% 100.00%
NP 6,646 14,025 14,979 8,446 19,006 13,117 12,584 -34.59%
  QoQ % -52.61% -6.37% 77.35% -55.56% 44.90% 4.24% -
  Horiz. % 52.81% 111.45% 119.03% 67.12% 151.03% 104.24% 100.00%
NP to SH 6,646 14,025 14,979 8,446 19,006 13,117 12,584 -34.59%
  QoQ % -52.61% -6.37% 77.35% -55.56% 44.90% 4.24% -
  Horiz. % 52.81% 111.45% 119.03% 67.12% 151.03% 104.24% 100.00%
Tax Rate -27.66 % 30.37 % 30.10 % 31.83 % 22.21 % 26.59 % 26.48 % -
  QoQ % -191.08% 0.90% -5.44% 43.31% -16.47% 0.42% -
  Horiz. % -104.46% 114.69% 113.67% 120.20% 83.87% 100.42% 100.00%
Total Cost 112,968 133,344 126,322 65,384 82,371 80,730 68,241 39.81%
  QoQ % -15.28% 5.56% 93.20% -20.62% 2.03% 18.30% -
  Horiz. % 165.54% 195.40% 185.11% 95.81% 120.71% 118.30% 100.00%
Net Worth 595,793 0 0 0 555,222 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.31% 0.00% 0.00% 0.00% 100.00% - -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 595,793 0 0 0 555,222 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.31% 0.00% 0.00% 0.00% 100.00% - -
NOSH 1,145,757 1,144,307 1,149,705 1,084,117 910,201 727,569 727,692 35.23%
  QoQ % 0.13% -0.47% 6.05% 19.11% 25.10% -0.02% -
  Horiz. % 157.45% 157.25% 157.99% 148.98% 125.08% 99.98% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.56 % 9.52 % 10.60 % 11.44 % 18.75 % 13.98 % 15.57 % -49.57%
  QoQ % -41.60% -10.19% -7.34% -38.99% 34.12% -10.21% -
  Horiz. % 35.71% 61.14% 68.08% 73.47% 120.42% 89.79% 100.00%
ROE 1.12 % - % - % - % 3.42 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.75% 0.00% 0.00% 0.00% 100.00% - -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.44 12.88 12.29 6.81 11.14 12.90 11.11 -4.05%
  QoQ % -18.94% 4.80% 80.47% -38.87% -13.64% 16.11% -
  Horiz. % 93.97% 115.93% 110.62% 61.30% 100.27% 116.11% 100.00%
EPS 0.29 1.22 1.30 0.78 2.09 1.45 1.39 -64.72%
  QoQ % -76.23% -6.15% 66.67% -62.68% 44.14% 4.32% -
  Horiz. % 20.86% 87.77% 93.53% 56.12% 150.36% 104.32% 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 0.5200 0.0000 0.0000 0.0000 0.6100 0.0000 0.0000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.25% 0.00% 0.00% 0.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 2,707,325
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.42 5.44 5.22 2.73 3.74 3.47 2.99 29.68%
  QoQ % -18.75% 4.21% 91.21% -27.01% 7.78% 16.05% -
  Horiz. % 147.83% 181.94% 174.58% 91.30% 125.08% 116.05% 100.00%
EPS 0.25 0.52 0.55 0.31 0.70 0.48 0.46 -33.33%
  QoQ % -51.92% -5.45% 77.42% -55.71% 45.83% 4.35% -
  Horiz. % 54.35% 113.04% 119.57% 67.39% 152.17% 104.35% 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 0.2201 0.0000 0.0000 0.0000 0.2051 0.0000 0.0000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.31% 0.00% 0.00% 0.00% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.1000 0.1650 0.2000 0.2850 0.4700 0.2650 0.1850 -
P/RPS 0.96 1.28 1.63 4.18 4.22 2.05 1.67 -30.79%
  QoQ % -25.00% -21.47% -61.00% -0.95% 105.85% 22.75% -
  Horiz. % 57.49% 76.65% 97.60% 250.30% 252.69% 122.75% 100.00%
P/EPS 17.24 13.46 15.35 36.58 22.51 14.70 10.70 37.32%
  QoQ % 28.08% -12.31% -58.04% 62.51% 53.13% 37.38% -
  Horiz. % 161.12% 125.79% 143.46% 341.87% 210.37% 137.38% 100.00%
EY 5.80 7.43 6.51 2.73 4.44 6.80 9.35 -27.20%
  QoQ % -21.94% 14.13% 138.46% -38.51% -34.71% -27.27% -
  Horiz. % 62.03% 79.47% 69.63% 29.20% 47.49% 72.73% 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 0.19 0.00 0.00 0.00 0.77 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 24.68% 0.00% 0.00% 0.00% 100.00% - -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 10/02/15 26/11/14 19/08/14 21/05/14 25/02/14 18/11/13 20/08/13 -
Price 0.1100 0.1350 0.1900 0.2050 0.3650 0.3350 0.2300 -
P/RPS 1.05 1.05 1.55 3.01 3.28 2.60 2.07 -36.32%
  QoQ % 0.00% -32.26% -48.50% -8.23% 26.15% 25.60% -
  Horiz. % 50.72% 50.72% 74.88% 145.41% 158.45% 125.60% 100.00%
P/EPS 18.96 11.01 14.58 26.31 17.48 18.58 13.30 26.58%
  QoQ % 72.21% -24.49% -44.58% 50.51% -5.92% 39.70% -
  Horiz. % 142.56% 82.78% 109.62% 197.82% 131.43% 139.70% 100.00%
EY 5.27 9.08 6.86 3.80 5.72 5.38 7.52 -21.05%
  QoQ % -41.96% 32.36% 80.53% -33.57% 6.32% -28.46% -
  Horiz. % 70.08% 120.74% 91.22% 50.53% 76.06% 71.54% 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 0.21 0.00 0.00 0.00 0.60 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 35.00% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. TCapital Group - 冷眼 - 30年投资经验总结的18条真谛 TCapital Group ( 冷眼慢慢投资 )
6. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
7. Dr M can restore economy in two years, says Anwar save malaysia!!!
8. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers