Highlights

[XDL] QoQ TTM Result on 2014-06-30 [#2]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 19-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     4.51%    YoY -     -16.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 510,826 482,114 463,877 410,355 349,879 348,122 360,006 26.30%
  QoQ % 5.96% 3.93% 13.04% 17.28% 0.50% -3.30% -
  Horiz. % 141.89% 133.92% 128.85% 113.99% 97.19% 96.70% 100.00%
PBT 52,620 59,166 78,393 76,119 71,805 74,450 72,624 -19.35%
  QoQ % -11.06% -24.53% 2.99% 6.01% -3.55% 2.51% -
  Horiz. % 72.46% 81.47% 107.94% 104.81% 98.87% 102.51% 100.00%
Tax -12,937 -15,070 -21,937 -20,571 -18,652 -18,458 -18,951 -22.49%
  QoQ % 14.15% 31.30% -6.64% -10.29% -1.05% 2.60% -
  Horiz. % 68.27% 79.52% 115.76% 108.55% 98.42% 97.40% 100.00%
NP 39,683 44,096 56,456 55,548 53,153 55,992 53,673 -18.25%
  QoQ % -10.01% -21.89% 1.63% 4.51% -5.07% 4.32% -
  Horiz. % 73.93% 82.16% 105.19% 103.49% 99.03% 104.32% 100.00%
NP to SH 39,683 44,096 56,456 55,548 53,153 55,992 53,673 -18.25%
  QoQ % -10.01% -21.89% 1.63% 4.51% -5.07% 4.32% -
  Horiz. % 73.93% 82.16% 105.19% 103.49% 99.03% 104.32% 100.00%
Tax Rate 24.59 % 25.47 % 27.98 % 27.02 % 25.98 % 24.79 % 26.09 % -3.87%
  QoQ % -3.46% -8.97% 3.55% 4.00% 4.80% -4.98% -
  Horiz. % 94.25% 97.62% 107.24% 103.56% 99.58% 95.02% 100.00%
Total Cost 471,143 438,018 407,421 354,807 296,726 292,130 306,333 33.28%
  QoQ % 7.56% 7.51% 14.83% 19.57% 1.57% -4.64% -
  Horiz. % 153.80% 142.99% 133.00% 115.82% 96.86% 95.36% 100.00%
Net Worth 0 595,793 0 0 0 555,222 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.31% 0.00% 0.00% 0.00% 100.00% -
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 0 595,793 0 0 0 555,222 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.31% 0.00% 0.00% 0.00% 100.00% -
NOSH 1,164,761 1,145,757 1,144,307 1,149,705 1,084,117 910,201 727,569 36.89%
  QoQ % 1.66% 0.13% -0.47% 6.05% 19.11% 25.10% -
  Horiz. % 160.09% 157.48% 157.28% 158.02% 149.01% 125.10% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.77 % 9.15 % 12.17 % 13.54 % 15.19 % 16.08 % 14.91 % -35.27%
  QoQ % -15.08% -24.82% -10.12% -10.86% -5.53% 7.85% -
  Horiz. % 52.11% 61.37% 81.62% 90.81% 101.88% 107.85% 100.00%
ROE - % 7.40 % - % - % - % 10.08 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 73.41% 0.00% 0.00% 0.00% 100.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 43.86 42.08 40.54 35.69 32.27 38.25 49.48 -7.73%
  QoQ % 4.23% 3.80% 13.59% 10.60% -15.63% -22.70% -
  Horiz. % 88.64% 85.04% 81.93% 72.13% 65.22% 77.30% 100.00%
EPS 3.41 3.85 4.93 4.83 4.90 6.15 7.38 -40.26%
  QoQ % -11.43% -21.91% 2.07% -1.43% -20.33% -16.67% -
  Horiz. % 46.21% 52.17% 66.80% 65.45% 66.40% 83.33% 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 0.5200 0.0000 0.0000 0.0000 0.6100 0.0000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.25% 0.00% 0.00% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,804,883
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 28.30 26.71 25.70 22.74 19.39 19.29 19.95 26.28%
  QoQ % 5.95% 3.93% 13.02% 17.28% 0.52% -3.31% -
  Horiz. % 141.85% 133.88% 128.82% 113.98% 97.19% 96.69% 100.00%
EPS 2.20 2.44 3.13 3.08 2.94 3.10 2.97 -18.15%
  QoQ % -9.84% -22.04% 1.62% 4.76% -5.16% 4.38% -
  Horiz. % 74.07% 82.15% 105.39% 103.70% 98.99% 104.38% 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 0.3301 0.0000 0.0000 0.0000 0.3076 0.0000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.31% 0.00% 0.00% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.1050 0.1000 0.1650 0.2000 0.2850 0.4700 0.2650 -
P/RPS 0.24 0.24 0.41 0.56 0.88 1.23 0.54 -41.79%
  QoQ % 0.00% -41.46% -26.79% -36.36% -28.46% 127.78% -
  Horiz. % 44.44% 44.44% 75.93% 103.70% 162.96% 227.78% 100.00%
P/EPS 3.08 2.60 3.34 4.14 5.81 7.64 3.59 -9.72%
  QoQ % 18.46% -22.16% -19.32% -28.74% -23.95% 112.81% -
  Horiz. % 85.79% 72.42% 93.04% 115.32% 161.84% 212.81% 100.00%
EY 32.45 38.49 29.90 24.16 17.20 13.09 27.84 10.77%
  QoQ % -15.69% 28.73% 23.76% 40.47% 31.40% -52.98% -
  Horiz. % 116.56% 138.25% 107.40% 86.78% 61.78% 47.02% 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 0.19 0.00 0.00 0.00 0.77 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 24.68% 0.00% 0.00% 0.00% 100.00% -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 10/02/15 26/11/14 19/08/14 21/05/14 25/02/14 18/11/13 -
Price 0.1100 0.1100 0.1350 0.1900 0.2050 0.3650 0.3350 -
P/RPS 0.25 0.26 0.33 0.53 0.64 0.95 0.68 -48.71%
  QoQ % -3.85% -21.21% -37.74% -17.19% -32.63% 39.71% -
  Horiz. % 36.76% 38.24% 48.53% 77.94% 94.12% 139.71% 100.00%
P/EPS 3.23 2.86 2.74 3.93 4.18 5.93 4.54 -20.32%
  QoQ % 12.94% 4.38% -30.28% -5.98% -29.51% 30.62% -
  Horiz. % 71.15% 63.00% 60.35% 86.56% 92.07% 130.62% 100.00%
EY 30.97 34.99 36.55 25.43 23.92 16.85 22.02 25.56%
  QoQ % -11.49% -4.27% 43.73% 6.31% 41.96% -23.48% -
  Horiz. % 140.64% 158.90% 165.99% 115.49% 108.63% 76.52% 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 0.21 0.00 0.00 0.00 0.60 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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.
 


 

1993 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.830.00 
 KOTRA 2.060.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.050.00 
 WILLOW 0.450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.230.00 
 3A 0.7950.00 
Partners & Brokers