Highlights

[XDL] QoQ TTM Result on 2017-06-30 [#2]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 15-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     29.30%    YoY -     128.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 511,496 542,422 569,218 548,937 526,668 503,834 501,809 1.28%
  QoQ % -5.70% -4.71% 3.69% 4.23% 4.53% 0.40% -
  Horiz. % 101.93% 108.09% 113.43% 109.39% 104.95% 100.40% 100.00%
PBT 25,939 24,851 23,806 18,346 14,509 11,270 9,231 99.26%
  QoQ % 4.38% 4.39% 29.76% 26.45% 28.74% 22.09% -
  Horiz. % 281.00% 269.21% 257.89% 198.74% 157.18% 122.09% 100.00%
Tax -8,558 -8,264 -7,919 -6,320 -5,208 -4,336 -4,367 56.66%
  QoQ % -3.56% -4.36% -25.30% -21.35% -20.11% 0.71% -
  Horiz. % 195.97% 189.24% 181.34% 144.72% 119.26% 99.29% 100.00%
NP 17,381 16,587 15,887 12,026 9,301 6,934 4,864 133.91%
  QoQ % 4.79% 4.41% 32.11% 29.30% 34.14% 42.56% -
  Horiz. % 357.34% 341.02% 326.62% 247.25% 191.22% 142.56% 100.00%
NP to SH 17,381 16,587 15,887 12,026 9,301 6,934 4,864 133.91%
  QoQ % 4.79% 4.41% 32.11% 29.30% 34.14% 42.56% -
  Horiz. % 357.34% 341.02% 326.62% 247.25% 191.22% 142.56% 100.00%
Tax Rate 32.99 % 33.25 % 33.26 % 34.45 % 35.89 % 38.47 % 47.31 % -21.38%
  QoQ % -0.78% -0.03% -3.45% -4.01% -6.71% -18.69% -
  Horiz. % 69.73% 70.28% 70.30% 72.82% 75.86% 81.31% 100.00%
Total Cost 494,115 525,835 553,331 536,911 517,367 496,900 496,945 -0.38%
  QoQ % -6.03% -4.97% 3.06% 3.78% 4.12% -0.01% -
  Horiz. % 99.43% 105.81% 111.35% 108.04% 104.11% 99.99% 100.00%
Net Worth 1,270,834 1,266,875 1,264,180 1,258,789 1,247,196 1,239,921 1,239,920 1.66%
  QoQ % 0.31% 0.21% 0.43% 0.93% 0.59% 0.00% -
  Horiz. % 102.49% 102.17% 101.96% 101.52% 100.59% 100.00% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,270,834 1,266,875 1,264,180 1,258,789 1,247,196 1,239,921 1,239,920 1.66%
  QoQ % 0.31% 0.21% 0.43% 0.93% 0.59% 0.00% -
  Horiz. % 102.49% 102.17% 101.96% 101.52% 100.59% 100.00% 100.00%
NOSH 1,351,952 1,347,740 673,870 673,870 2,682,142 2,695,482 2,695,479 -36.90%
  QoQ % 0.31% 100.00% 0.00% -74.88% -0.49% 0.00% -
  Horiz. % 50.16% 50.00% 25.00% 25.00% 99.51% 100.00% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 3.40 % 3.06 % 2.79 % 2.19 % 1.77 % 1.38 % 0.97 % 130.92%
  QoQ % 11.11% 9.68% 27.40% 23.73% 28.26% 42.27% -
  Horiz. % 350.52% 315.46% 287.63% 225.77% 182.47% 142.27% 100.00%
ROE 1.37 % 1.31 % 1.26 % 0.96 % 0.75 % 0.56 % 0.39 % 131.26%
  QoQ % 4.58% 3.97% 31.25% 28.00% 33.93% 43.59% -
  Horiz. % 351.28% 335.90% 323.08% 246.15% 192.31% 143.59% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 37.83 40.25 84.47 81.46 19.64 18.69 18.62 60.48%
  QoQ % -6.01% -52.35% 3.70% 314.77% 5.08% 0.38% -
  Horiz. % 203.17% 216.17% 453.65% 437.49% 105.48% 100.38% 100.00%
EPS 1.29 1.23 2.36 1.78 0.35 0.26 0.18 272.16%
  QoQ % 4.88% -47.88% 32.58% 408.57% 34.62% 44.44% -
  Horiz. % 716.67% 683.33% 1,311.11% 988.89% 194.44% 144.44% 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 0.9400 0.9400 1.8760 1.8680 0.4650 0.4600 0.4600 61.10%
  QoQ % 0.00% -49.89% 0.43% 301.72% 1.09% 0.00% -
  Horiz. % 204.35% 204.35% 407.83% 406.09% 101.09% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,707,325
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 18.89 20.04 21.03 20.28 19.45 18.61 18.54 1.26%
  QoQ % -5.74% -4.71% 3.70% 4.27% 4.51% 0.38% -
  Horiz. % 101.89% 108.09% 113.43% 109.39% 104.91% 100.38% 100.00%
EPS 0.64 0.61 0.59 0.44 0.34 0.26 0.18 133.13%
  QoQ % 4.92% 3.39% 34.09% 29.41% 30.77% 44.44% -
  Horiz. % 355.56% 338.89% 327.78% 244.44% 188.89% 144.44% 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 0.4694 0.4679 0.4669 0.4650 0.4607 0.4580 0.4580 1.65%
  QoQ % 0.32% 0.21% 0.41% 0.93% 0.59% 0.00% -
  Horiz. % 102.49% 102.16% 101.94% 101.53% 100.59% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.1500 0.2900 0.2900 0.2600 0.0350 0.0250 0.0300 -
P/RPS 0.40 0.72 0.34 0.32 0.18 0.13 0.16 84.30%
  QoQ % -44.44% 111.76% 6.25% 77.78% 38.46% -18.75% -
  Horiz. % 250.00% 450.00% 212.50% 200.00% 112.50% 81.25% 100.00%
P/EPS 11.67 23.56 12.30 14.57 10.09 9.72 16.63 -21.05%
  QoQ % -50.47% 91.54% -15.58% 44.40% 3.81% -41.55% -
  Horiz. % 70.17% 141.67% 73.96% 87.61% 60.67% 58.45% 100.00%
EY 8.57 4.24 8.13 6.86 9.91 10.29 6.02 26.58%
  QoQ % 102.12% -47.85% 18.51% -30.78% -3.69% 70.93% -
  Horiz. % 142.36% 70.43% 135.05% 113.95% 164.62% 170.93% 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 0.16 0.31 0.15 0.14 0.08 0.05 0.07 73.61%
  QoQ % -48.39% 106.67% 7.14% 75.00% 60.00% -28.57% -
  Horiz. % 228.57% 442.86% 214.29% 200.00% 114.29% 71.43% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 26/02/18 30/11/17 15/08/17 19/05/17 27/02/17 25/11/16 -
Price 0.1250 0.1900 0.2850 0.2350 0.2700 0.0300 0.0250 -
P/RPS 0.33 0.47 0.34 0.29 1.38 0.16 0.13 86.19%
  QoQ % -29.79% 38.24% 17.24% -78.99% 762.50% 23.08% -
  Horiz. % 253.85% 361.54% 261.54% 223.08% 1,061.54% 123.08% 100.00%
P/EPS 9.72 15.44 12.09 13.17 77.86 11.66 13.85 -21.04%
  QoQ % -37.05% 27.71% -8.20% -83.09% 567.75% -15.81% -
  Horiz. % 70.18% 111.48% 87.29% 95.09% 562.17% 84.19% 100.00%
EY 10.28 6.48 8.27 7.59 1.28 8.57 7.22 26.59%
  QoQ % 58.64% -21.64% 8.96% 492.97% -85.06% 18.70% -
  Horiz. % 142.38% 89.75% 114.54% 105.12% 17.73% 118.70% 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 0.13 0.20 0.15 0.13 0.58 0.07 0.05 89.19%
  QoQ % -35.00% 33.33% 15.38% -77.59% 728.57% 40.00% -
  Horiz. % 260.00% 400.00% 300.00% 260.00% 1,160.00% 140.00% 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 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
3. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. TCapital Group - 冷眼【漫漫投资路第7步】现金流为王/冷眼 TCapital Group ( 冷眼慢慢投资 )
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE Share Forecast
7. Eversendai: Risk in Investing kcchongnz kcchongnz blog
8. Evidence for the resurrection! BY Josh McDowell(Calvin Tan Research) Sharing on this Easter Sunday Morning to All Dear i3 Forumers THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers