Highlights

[XDL] QoQ TTM Result on 2012-06-30 [#2]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 27-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     0.22%    YoY -     9.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 451,388 492,149 506,901 502,019 518,663 504,504 502,126 -6.85%
  QoQ % -8.28% -2.91% 0.97% -3.21% 2.81% 0.47% -
  Horiz. % 89.90% 98.01% 100.95% 99.98% 103.29% 100.47% 100.00%
PBT 102,350 115,399 122,519 121,352 120,968 118,699 116,356 -8.19%
  QoQ % -11.31% -5.81% 0.96% 0.32% 1.91% 2.01% -
  Horiz. % 87.96% 99.18% 105.30% 104.29% 103.96% 102.01% 100.00%
Tax -26,056 -29,467 -31,115 -30,829 -30,645 -30,014 -30,925 -10.78%
  QoQ % 11.58% 5.30% -0.93% -0.60% -2.10% 2.95% -
  Horiz. % 84.26% 95.29% 100.61% 99.69% 99.09% 97.05% 100.00%
NP 76,294 85,932 91,404 90,523 90,323 88,685 85,431 -7.26%
  QoQ % -11.22% -5.99% 0.97% 0.22% 1.85% 3.81% -
  Horiz. % 89.30% 100.59% 106.99% 105.96% 105.73% 103.81% 100.00%
NP to SH 76,294 85,932 91,404 90,523 90,323 88,685 85,431 -7.26%
  QoQ % -11.22% -5.99% 0.97% 0.22% 1.85% 3.81% -
  Horiz. % 89.30% 100.59% 106.99% 105.96% 105.73% 103.81% 100.00%
Tax Rate 25.46 % 25.53 % 25.40 % 25.40 % 25.33 % 25.29 % 26.58 % -2.83%
  QoQ % -0.27% 0.51% 0.00% 0.28% 0.16% -4.85% -
  Horiz. % 95.79% 96.05% 95.56% 95.56% 95.30% 95.15% 100.00%
Total Cost 375,094 406,217 415,497 411,496 428,340 415,819 416,695 -6.77%
  QoQ % -7.66% -2.23% 0.97% -3.93% 3.01% -0.21% -
  Horiz. % 90.02% 97.49% 99.71% 98.75% 102.79% 99.79% 100.00%
Net Worth 0 391,540 0 414,020 357,780 215,710 0 -
  QoQ % 0.00% 0.00% 0.00% 15.72% 65.86% 0.00% -
  Horiz. % 0.00% 181.51% 0.00% 191.93% 165.86% 100.00% -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 0 0 0 0 0 0 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 % - % - % - % - % - % - % 4.68 % -
  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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 0 391,540 0 414,020 357,780 215,710 0 -
  QoQ % 0.00% 0.00% 0.00% 15.72% 65.86% 0.00% -
  Horiz. % 0.00% 181.51% 0.00% 191.93% 165.86% 100.00% -
NOSH 725,862 725,075 725,700 726,351 701,530 440,224 439,963 39.58%
  QoQ % 0.11% -0.09% -0.09% 3.54% 59.36% 0.06% -
  Horiz. % 164.98% 164.80% 164.95% 165.09% 159.45% 100.06% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 16.90 % 17.46 % 18.03 % 18.03 % 17.41 % 17.58 % 17.01 % -0.43%
  QoQ % -3.21% -3.16% 0.00% 3.56% -0.97% 3.35% -
  Horiz. % 99.35% 102.65% 106.00% 106.00% 102.35% 103.35% 100.00%
ROE - % 21.95 % - % 21.86 % 25.25 % 41.11 % - % -
  QoQ % 0.00% 0.00% 0.00% -13.43% -38.58% 0.00% -
  Horiz. % 0.00% 53.39% 0.00% 53.17% 61.42% 100.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 62.19 67.88 69.85 69.12 73.93 114.60 114.13 -33.26%
  QoQ % -8.38% -2.82% 1.06% -6.51% -35.49% 0.41% -
  Horiz. % 54.49% 59.48% 61.20% 60.56% 64.78% 100.41% 100.00%
EPS 10.51 11.85 12.60 12.46 12.88 20.15 19.42 -33.56%
  QoQ % -11.31% -5.95% 1.12% -3.26% -36.08% 3.76% -
  Horiz. % 54.12% 61.02% 64.88% 64.16% 66.32% 103.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
  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 0.0000 0.5400 0.0000 0.5700 0.5100 0.4900 0.0000 -
  QoQ % 0.00% 0.00% 0.00% 11.76% 4.08% 0.00% -
  Horiz. % 0.00% 110.20% 0.00% 116.33% 104.08% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,804,883
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 25.01 27.27 28.08 27.81 28.74 27.95 27.82 -6.85%
  QoQ % -8.29% -2.88% 0.97% -3.24% 2.83% 0.47% -
  Horiz. % 89.90% 98.02% 100.93% 99.96% 103.31% 100.47% 100.00%
EPS 4.23 4.76 5.06 5.02 5.00 4.91 4.73 -7.17%
  QoQ % -11.13% -5.93% 0.80% 0.40% 1.83% 3.81% -
  Horiz. % 89.43% 100.63% 106.98% 106.13% 105.71% 103.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.22 -
  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 0.0000 0.2169 0.0000 0.2294 0.1982 0.1195 0.0000 -
  QoQ % 0.00% 0.00% 0.00% 15.74% 65.86% 0.00% -
  Horiz. % 0.00% 181.51% 0.00% 191.97% 165.86% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.1900 0.1900 0.1900 0.2300 0.2500 0.2000 0.1900 -
P/RPS 0.31 0.28 0.27 0.33 0.34 0.17 0.17 49.20%
  QoQ % 10.71% 3.70% -18.18% -2.94% 100.00% 0.00% -
  Horiz. % 182.35% 164.71% 158.82% 194.12% 200.00% 100.00% 100.00%
P/EPS 1.81 1.60 1.51 1.85 1.94 0.99 0.98 50.48%
  QoQ % 13.12% 5.96% -18.38% -4.64% 95.96% 1.02% -
  Horiz. % 184.69% 163.27% 154.08% 188.78% 197.96% 101.02% 100.00%
EY 55.32 62.38 66.29 54.19 51.50 100.73 102.20 -33.56%
  QoQ % -11.32% -5.90% 22.33% 5.22% -48.87% -1.44% -
  Horiz. % 54.13% 61.04% 64.86% 53.02% 50.39% 98.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.78 -
  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 0.00 0.35 0.00 0.40 0.49 0.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% -18.37% 19.51% 0.00% -
  Horiz. % 0.00% 85.37% 0.00% 97.56% 119.51% 100.00% -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 25/02/13 26/11/12 27/08/12 31/05/12 23/02/12 24/11/11 -
Price 0.2100 0.1900 0.2100 0.2100 0.2200 0.2700 0.2000 -
P/RPS 0.34 0.28 0.30 0.30 0.30 0.24 0.18 52.75%
  QoQ % 21.43% -6.67% 0.00% 0.00% 25.00% 33.33% -
  Horiz. % 188.89% 155.56% 166.67% 166.67% 166.67% 133.33% 100.00%
P/EPS 2.00 1.60 1.67 1.69 1.71 1.34 1.03 55.58%
  QoQ % 25.00% -4.19% -1.18% -1.17% 27.61% 30.10% -
  Horiz. % 194.17% 155.34% 162.14% 164.08% 166.02% 130.10% 100.00%
EY 50.05 62.38 59.98 59.35 58.52 74.61 97.09 -35.68%
  QoQ % -19.77% 4.00% 1.06% 1.42% -21.57% -23.15% -
  Horiz. % 51.55% 64.25% 61.78% 61.13% 60.27% 76.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.54 -
  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 0.00 0.35 0.00 0.37 0.43 0.55 0.00 -
  QoQ % 0.00% 0.00% 0.00% -13.95% -21.82% 0.00% -
  Horiz. % 0.00% 63.64% 0.00% 67.27% 78.18% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers