Highlights

[XDL] QoQ TTM Result on 2010-06-30 [#2]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     39.19%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 465,234 465,081 416,525 408,685 293,009 194,487 117,408 150.62%
  QoQ % 0.03% 11.66% 1.92% 39.48% 50.66% 65.65% -
  Horiz. % 396.25% 396.12% 354.77% 348.09% 249.56% 165.65% 100.00%
PBT 108,572 106,777 94,103 93,818 68,032 44,013 29,303 139.64%
  QoQ % 1.68% 13.47% 0.30% 37.90% 54.57% 50.20% -
  Horiz. % 370.51% 364.39% 321.14% 320.17% 232.17% 150.20% 100.00%
Tax -29,215 -28,864 -25,125 -25,456 -18,917 -12,739 -7,999 137.35%
  QoQ % -1.22% -14.88% 1.30% -34.57% -48.50% -59.26% -
  Horiz. % 365.23% 360.85% 314.10% 318.24% 236.49% 159.26% 100.00%
NP 79,357 77,913 68,978 68,362 49,115 31,274 21,304 140.49%
  QoQ % 1.85% 12.95% 0.90% 39.19% 57.05% 46.80% -
  Horiz. % 372.50% 365.72% 323.78% 320.89% 230.54% 146.80% 100.00%
NP to SH 79,357 77,913 68,978 68,362 49,115 31,274 21,304 140.49%
  QoQ % 1.85% 12.95% 0.90% 39.19% 57.05% 46.80% -
  Horiz. % 372.50% 365.72% 323.78% 320.89% 230.54% 146.80% 100.00%
Tax Rate 26.91 % 27.03 % 26.70 % 27.13 % 27.81 % 28.94 % 27.30 % -0.96%
  QoQ % -0.44% 1.24% -1.58% -2.45% -3.90% 6.01% -
  Horiz. % 98.57% 99.01% 97.80% 99.38% 101.87% 106.01% 100.00%
Total Cost 385,877 387,168 347,547 340,323 243,894 163,213 96,104 152.84%
  QoQ % -0.33% 11.40% 2.12% 39.54% 49.43% 69.83% -
  Horiz. % 401.52% 402.86% 361.64% 354.12% 253.78% 169.83% 100.00%
Net Worth 0 224,449 211,360 202,713 183,410 146,689 112,606 -
  QoQ % 0.00% 6.19% 4.27% 10.52% 25.03% 30.27% -
  Horiz. % 0.00% 199.32% 187.70% 180.02% 162.88% 130.27% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 10,000 10,000 6,002 6,002 0 0 0 -
  QoQ % 0.00% 66.61% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.61% 166.61% 100.00% 100.00% - - -
Div Payout % 12.60 % 12.84 % 8.70 % 8.78 % - % - % - % -
  QoQ % -1.87% 47.59% -0.91% 0.00% 0.00% 0.00% -
  Horiz. % 143.51% 146.24% 99.09% 100.00% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 0 224,449 211,360 202,713 183,410 146,689 112,606 -
  QoQ % 0.00% 6.19% 4.27% 10.52% 25.03% 30.27% -
  Horiz. % 0.00% 199.32% 187.70% 180.02% 162.88% 130.27% 100.00%
NOSH 428,004 399,803 399,999 400,145 400,022 339,166 304,342 25.55%
  QoQ % 7.05% -0.05% -0.04% 0.03% 17.94% 11.44% -
  Horiz. % 140.63% 131.37% 131.43% 131.48% 131.44% 111.44% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 17.06 % 16.75 % 16.56 % 16.73 % 16.76 % 16.08 % 18.15 % -4.05%
  QoQ % 1.85% 1.15% -1.02% -0.18% 4.23% -11.40% -
  Horiz. % 93.99% 92.29% 91.24% 92.18% 92.34% 88.60% 100.00%
ROE - % 34.71 % 32.64 % 33.72 % 26.78 % 21.32 % 18.92 % -
  QoQ % 0.00% 6.34% -3.20% 25.91% 25.61% 12.68% -
  Horiz. % 0.00% 183.46% 172.52% 178.22% 141.54% 112.68% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 108.70 116.33 104.13 102.13 73.25 57.34 38.58 99.61%
  QoQ % -6.56% 11.72% 1.96% 39.43% 27.75% 48.63% -
  Horiz. % 281.75% 301.53% 269.91% 264.72% 189.87% 148.63% 100.00%
EPS 18.54 19.49 17.24 17.08 12.28 9.22 7.00 91.54%
  QoQ % -4.87% 13.05% 0.94% 39.09% 33.19% 31.71% -
  Horiz. % 264.86% 278.43% 246.29% 244.00% 175.43% 131.71% 100.00%
DPS 2.34 2.50 1.50 1.50 0.00 0.00 0.00 -
  QoQ % -6.40% 66.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 156.00% 166.67% 100.00% 100.00% - - -
NAPS 0.0000 0.5614 0.5284 0.5066 0.4585 0.4325 0.3700 -
  QoQ % 0.00% 6.25% 4.30% 10.49% 6.01% 16.89% -
  Horiz. % 0.00% 151.73% 142.81% 136.92% 123.92% 116.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,707,325
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 17.18 17.18 15.39 15.10 10.82 7.18 4.34 150.45%
  QoQ % 0.00% 11.63% 1.92% 39.56% 50.70% 65.44% -
  Horiz. % 395.85% 395.85% 354.61% 347.93% 249.31% 165.44% 100.00%
EPS 2.93 2.88 2.55 2.53 1.81 1.16 0.79 139.80%
  QoQ % 1.74% 12.94% 0.79% 39.78% 56.03% 46.84% -
  Horiz. % 370.89% 364.56% 322.78% 320.25% 229.11% 146.84% 100.00%
DPS 0.37 0.37 0.22 0.22 0.00 0.00 0.00 -
  QoQ % 0.00% 68.18% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 168.18% 168.18% 100.00% 100.00% - - -
NAPS 0.0000 0.0829 0.0781 0.0749 0.0677 0.0542 0.0416 -
  QoQ % 0.00% 6.15% 4.27% 10.64% 24.91% 30.29% -
  Horiz. % 0.00% 199.28% 187.74% 180.05% 162.74% 130.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 - -
Price 0.2700 0.3000 0.3200 0.2400 0.2500 0.3400 0.0000 -
P/RPS 0.25 0.26 0.31 0.23 0.34 0.59 0.00 -
  QoQ % -3.85% -16.13% 34.78% -32.35% -42.37% 0.00% -
  Horiz. % 42.37% 44.07% 52.54% 38.98% 57.63% 100.00% -
P/EPS 1.46 1.54 1.86 1.40 2.04 3.69 0.00 -
  QoQ % -5.19% -17.20% 32.86% -31.37% -44.72% 0.00% -
  Horiz. % 39.57% 41.73% 50.41% 37.94% 55.28% 100.00% -
EY 68.67 64.96 53.89 71.18 49.11 27.12 0.00 -
  QoQ % 5.71% 20.54% -24.29% 44.94% 81.08% 0.00% -
  Horiz. % 253.21% 239.53% 198.71% 262.46% 181.08% 100.00% -
DY 8.65 8.33 4.69 6.25 0.00 0.00 0.00 -
  QoQ % 3.84% 77.61% -24.96% 0.00% 0.00% 0.00% -
  Horiz. % 138.40% 133.28% 75.04% 100.00% - - -
P/NAPS 0.00 0.53 0.61 0.47 0.55 0.79 0.00 -
  QoQ % 0.00% -13.11% 29.79% -14.55% -30.38% 0.00% -
  Horiz. % 0.00% 67.09% 77.22% 59.49% 69.62% 100.00% -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 19/11/10 25/08/10 - - - -
Price 0.2700 0.2800 0.3300 0.3000 0.0000 0.0000 0.0000 -
P/RPS 0.25 0.24 0.32 0.29 0.00 0.00 0.00 -
  QoQ % 4.17% -25.00% 10.34% 0.00% 0.00% 0.00% -
  Horiz. % 86.21% 82.76% 110.34% 100.00% - - -
P/EPS 1.46 1.44 1.91 1.76 0.00 0.00 0.00 -
  QoQ % 1.39% -24.61% 8.52% 0.00% 0.00% 0.00% -
  Horiz. % 82.95% 81.82% 108.52% 100.00% - - -
EY 68.67 69.60 52.26 56.95 0.00 0.00 0.00 -
  QoQ % -1.34% 33.18% -8.24% 0.00% 0.00% 0.00% -
  Horiz. % 120.58% 122.21% 91.76% 100.00% - - -
DY 8.65 8.93 4.55 5.00 0.00 0.00 0.00 -
  QoQ % -3.14% 96.26% -9.00% 0.00% 0.00% 0.00% -
  Horiz. % 173.00% 178.60% 91.00% 100.00% - - -
P/NAPS 0.00 0.50 0.62 0.59 0.00 0.00 0.00 -
  QoQ % 0.00% -19.35% 5.08% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 84.75% 105.08% 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.
 


 

175  199  498  1337 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.995+0.06 
 EKOVEST-WB 0.505+0.06 
 IWCITY 1.22+0.03 
 WCT-WE 0.18+0.02 
 KTB 0.14+0.005 
 PWORTH 0.0750.00 
 KEYASIC 0.135-0.01 
 VSOLAR 0.1750.00 
 HTPADU 1.02+0.075 
Partners & Brokers