Highlights

[XDL] QoQ TTM Result on 2013-06-30 [#2]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 20-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -13.26%    YoY -     -26.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 349,879 348,122 360,006 408,121 451,388 492,149 506,901 -21.92%
  QoQ % 0.50% -3.30% -11.79% -9.59% -8.28% -2.91% -
  Horiz. % 69.02% 68.68% 71.02% 80.51% 89.05% 97.09% 100.00%
PBT 71,805 74,450 72,624 89,043 102,350 115,399 122,519 -29.99%
  QoQ % -3.55% 2.51% -18.44% -13.00% -11.31% -5.81% -
  Horiz. % 58.61% 60.77% 59.28% 72.68% 83.54% 94.19% 100.00%
Tax -18,652 -18,458 -18,951 -22,867 -26,056 -29,467 -31,115 -28.93%
  QoQ % -1.05% 2.60% 17.13% 12.24% 11.58% 5.30% -
  Horiz. % 59.95% 59.32% 60.91% 73.49% 83.74% 94.70% 100.00%
NP 53,153 55,992 53,673 66,176 76,294 85,932 91,404 -30.35%
  QoQ % -5.07% 4.32% -18.89% -13.26% -11.22% -5.99% -
  Horiz. % 58.15% 61.26% 58.72% 72.40% 83.47% 94.01% 100.00%
NP to SH 53,153 55,992 53,673 66,176 76,294 85,932 91,404 -30.35%
  QoQ % -5.07% 4.32% -18.89% -13.26% -11.22% -5.99% -
  Horiz. % 58.15% 61.26% 58.72% 72.40% 83.47% 94.01% 100.00%
Tax Rate 25.98 % 24.79 % 26.09 % 25.68 % 25.46 % 25.53 % 25.40 % 1.52%
  QoQ % 4.80% -4.98% 1.60% 0.86% -0.27% 0.51% -
  Horiz. % 102.28% 97.60% 102.72% 101.10% 100.24% 100.51% 100.00%
Total Cost 296,726 292,130 306,333 341,945 375,094 406,217 415,497 -20.12%
  QoQ % 1.57% -4.64% -10.41% -8.84% -7.66% -2.23% -
  Horiz. % 71.41% 70.31% 73.73% 82.30% 90.28% 97.77% 100.00%
Net Worth 0 555,222 0 0 0 391,540 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 141.80% 0.00% 0.00% 0.00% 100.00% -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 0 555,222 0 0 0 391,540 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 141.80% 0.00% 0.00% 0.00% 100.00% -
NOSH 1,084,117 910,201 727,569 727,692 725,862 725,075 725,700 30.71%
  QoQ % 19.11% 25.10% -0.02% 0.25% 0.11% -0.09% -
  Horiz. % 149.39% 125.42% 100.26% 100.27% 100.02% 99.91% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 15.19 % 16.08 % 14.91 % 16.21 % 16.90 % 17.46 % 18.03 % -10.81%
  QoQ % -5.53% 7.85% -8.02% -4.08% -3.21% -3.16% -
  Horiz. % 84.25% 89.18% 82.70% 89.91% 93.73% 96.84% 100.00%
ROE - % 10.08 % - % - % - % 21.95 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 45.92% 0.00% 0.00% 0.00% 100.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 32.27 38.25 49.48 56.08 62.19 67.88 69.85 -40.27%
  QoQ % -15.63% -22.70% -11.77% -9.82% -8.38% -2.82% -
  Horiz. % 46.20% 54.76% 70.84% 80.29% 89.03% 97.18% 100.00%
EPS 4.90 6.15 7.38 9.09 10.51 11.85 12.60 -46.75%
  QoQ % -20.33% -16.67% -18.81% -13.51% -11.31% -5.95% -
  Horiz. % 38.89% 48.81% 58.57% 72.14% 83.41% 94.05% 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 0.0000 0.6100 0.0000 0.0000 0.0000 0.5400 0.0000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.96% 0.00% 0.00% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,707,325
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.92 12.86 13.30 15.07 16.67 18.18 18.72 -21.92%
  QoQ % 0.47% -3.31% -11.75% -9.60% -8.31% -2.88% -
  Horiz. % 69.02% 68.70% 71.05% 80.50% 89.05% 97.12% 100.00%
EPS 1.96 2.07 1.98 2.44 2.82 3.17 3.38 -30.48%
  QoQ % -5.31% 4.55% -18.85% -13.48% -11.04% -6.21% -
  Horiz. % 57.99% 61.24% 58.58% 72.19% 83.43% 93.79% 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 0.0000 0.2051 0.0000 0.0000 0.0000 0.1446 0.0000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 141.84% 0.00% 0.00% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.2850 0.4700 0.2650 0.1850 0.1900 0.1900 0.1900 -
P/RPS 0.88 1.23 0.54 0.33 0.31 0.28 0.27 119.98%
  QoQ % -28.46% 127.78% 63.64% 6.45% 10.71% 3.70% -
  Horiz. % 325.93% 455.56% 200.00% 122.22% 114.81% 103.70% 100.00%
P/EPS 5.81 7.64 3.59 2.03 1.81 1.60 1.51 145.75%
  QoQ % -23.95% 112.81% 76.85% 12.15% 13.12% 5.96% -
  Horiz. % 384.77% 505.96% 237.75% 134.44% 119.87% 105.96% 100.00%
EY 17.20 13.09 27.84 49.16 55.32 62.38 66.29 -59.35%
  QoQ % 31.40% -52.98% -43.37% -11.14% -11.32% -5.90% -
  Horiz. % 25.95% 19.75% 42.00% 74.16% 83.45% 94.10% 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 0.00 0.77 0.00 0.00 0.00 0.35 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 220.00% 0.00% 0.00% 0.00% 100.00% -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 25/02/14 18/11/13 20/08/13 20/05/13 25/02/13 26/11/12 -
Price 0.2050 0.3650 0.3350 0.2300 0.2100 0.1900 0.2100 -
P/RPS 0.64 0.95 0.68 0.41 0.34 0.28 0.30 65.80%
  QoQ % -32.63% 39.71% 65.85% 20.59% 21.43% -6.67% -
  Horiz. % 213.33% 316.67% 226.67% 136.67% 113.33% 93.33% 100.00%
P/EPS 4.18 5.93 4.54 2.53 2.00 1.60 1.67 84.45%
  QoQ % -29.51% 30.62% 79.45% 26.50% 25.00% -4.19% -
  Horiz. % 250.30% 355.09% 271.86% 151.50% 119.76% 95.81% 100.00%
EY 23.92 16.85 22.02 39.54 50.05 62.38 59.98 -45.85%
  QoQ % 41.96% -23.48% -44.31% -21.00% -19.77% 4.00% -
  Horiz. % 39.88% 28.09% 36.71% 65.92% 83.44% 104.00% 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 0.00 0.60 0.00 0.00 0.00 0.35 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 171.43% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers