Highlights

[XDL] QoQ TTM Result on 2018-06-30 [#2]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 21-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     8.60%    YoY -     56.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 448,278 454,259 462,496 487,244 511,496 542,422 569,218 -14.73%
  QoQ % -1.32% -1.78% -5.08% -4.74% -5.70% -4.71% -
  Horiz. % 78.75% 79.80% 81.25% 85.60% 89.86% 95.29% 100.00%
PBT 34,371 32,494 29,674 28,232 25,939 24,851 23,806 27.77%
  QoQ % 5.78% 9.50% 5.11% 8.84% 4.38% 4.39% -
  Horiz. % 144.38% 136.50% 124.65% 118.59% 108.96% 104.39% 100.00%
Tax -13,157 -11,692 -10,514 -9,356 -8,558 -8,264 -7,919 40.32%
  QoQ % -12.53% -11.20% -12.38% -9.32% -3.56% -4.36% -
  Horiz. % 166.14% 147.64% 132.77% 118.15% 108.07% 104.36% 100.00%
NP 21,214 20,802 19,160 18,876 17,381 16,587 15,887 21.28%
  QoQ % 1.98% 8.57% 1.50% 8.60% 4.79% 4.41% -
  Horiz. % 133.53% 130.94% 120.60% 118.81% 109.40% 104.41% 100.00%
NP to SH 21,214 20,802 19,160 18,876 17,381 16,587 15,887 21.28%
  QoQ % 1.98% 8.57% 1.50% 8.60% 4.79% 4.41% -
  Horiz. % 133.53% 130.94% 120.60% 118.81% 109.40% 104.41% 100.00%
Tax Rate 38.28 % 35.98 % 35.43 % 33.14 % 32.99 % 33.25 % 33.26 % 9.83%
  QoQ % 6.39% 1.55% 6.91% 0.45% -0.78% -0.03% -
  Horiz. % 115.09% 108.18% 106.52% 99.64% 99.19% 99.97% 100.00%
Total Cost 427,064 433,457 443,336 468,368 494,115 525,835 553,331 -15.87%
  QoQ % -1.47% -2.23% -5.34% -5.21% -6.03% -4.97% -
  Horiz. % 77.18% 78.34% 80.12% 84.65% 89.30% 95.03% 100.00%
Net Worth 1,407,807 1,407,807 1,365,366 1,155,562 1,270,834 1,266,875 1,264,180 7.44%
  QoQ % 0.00% 3.11% 18.16% -9.07% 0.31% 0.21% -
  Horiz. % 111.36% 111.36% 108.00% 91.41% 100.53% 100.21% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,407,807 1,407,807 1,365,366 1,155,562 1,270,834 1,266,875 1,264,180 7.44%
  QoQ % 0.00% 3.11% 18.16% -9.07% 0.31% 0.21% -
  Horiz. % 111.36% 111.36% 108.00% 91.41% 100.53% 100.21% 100.00%
NOSH 1,804,882 1,804,882 1,757,229 1,416,130 1,351,952 1,347,740 673,870 92.98%
  QoQ % 0.00% 2.71% 24.09% 4.75% 0.31% 100.00% -
  Horiz. % 267.84% 267.84% 260.77% 210.15% 200.63% 200.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.73 % 4.58 % 4.14 % 3.87 % 3.40 % 3.06 % 2.79 % 42.23%
  QoQ % 3.28% 10.63% 6.98% 13.82% 11.11% 9.68% -
  Horiz. % 169.53% 164.16% 148.39% 138.71% 121.86% 109.68% 100.00%
ROE 1.51 % 1.48 % 1.40 % 1.63 % 1.37 % 1.31 % 1.26 % 12.84%
  QoQ % 2.03% 5.71% -14.11% 18.98% 4.58% 3.97% -
  Horiz. % 119.84% 117.46% 111.11% 129.37% 108.73% 103.97% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 24.84 25.17 26.32 34.41 37.83 40.25 84.47 -55.81%
  QoQ % -1.31% -4.37% -23.51% -9.04% -6.01% -52.35% -
  Horiz. % 29.41% 29.80% 31.16% 40.74% 44.79% 47.65% 100.00%
EPS 1.18 1.15 1.09 1.33 1.29 1.23 2.36 -37.03%
  QoQ % 2.61% 5.50% -18.05% 3.10% 4.88% -47.88% -
  Horiz. % 50.00% 48.73% 46.19% 56.36% 54.66% 52.12% 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 0.7800 0.7800 0.7770 0.8160 0.9400 0.9400 1.8760 -44.32%
  QoQ % 0.00% 0.39% -4.78% -13.19% 0.00% -49.89% -
  Horiz. % 41.58% 41.58% 41.42% 43.50% 50.11% 50.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,804,883
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 24.84 25.17 25.62 27.00 28.34 30.05 31.54 -14.73%
  QoQ % -1.31% -1.76% -5.11% -4.73% -5.69% -4.72% -
  Horiz. % 78.76% 79.80% 81.23% 85.61% 89.85% 95.28% 100.00%
EPS 1.18 1.15 1.06 1.05 0.96 0.92 0.88 21.62%
  QoQ % 2.61% 8.49% 0.95% 9.37% 4.35% 4.55% -
  Horiz. % 134.09% 130.68% 120.45% 119.32% 109.09% 104.55% 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 0.7800 0.7800 0.7565 0.6402 0.7041 0.7019 0.7004 7.45%
  QoQ % 0.00% 3.11% 18.17% -9.08% 0.31% 0.21% -
  Horiz. % 111.36% 111.36% 108.01% 91.40% 100.53% 100.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.0900 0.1200 0.1450 0.1400 0.1500 0.2900 0.2900 -
P/RPS 0.36 0.48 0.55 0.41 0.40 0.72 0.34 3.89%
  QoQ % -25.00% -12.73% 34.15% 2.50% -44.44% 111.76% -
  Horiz. % 105.88% 141.18% 161.76% 120.59% 117.65% 211.76% 100.00%
P/EPS 7.66 10.41 13.30 10.50 11.67 23.56 12.30 -27.10%
  QoQ % -26.42% -21.73% 26.67% -10.03% -50.47% 91.54% -
  Horiz. % 62.28% 84.63% 108.13% 85.37% 94.88% 191.54% 100.00%
EY 13.06 9.60 7.52 9.52 8.57 4.24 8.13 37.20%
  QoQ % 36.04% 27.66% -21.01% 11.09% 102.12% -47.85% -
  Horiz. % 160.64% 118.08% 92.50% 117.10% 105.41% 52.15% 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 0.12 0.15 0.19 0.17 0.16 0.31 0.15 -13.83%
  QoQ % -20.00% -21.05% 11.76% 6.25% -48.39% 106.67% -
  Horiz. % 80.00% 100.00% 126.67% 113.33% 106.67% 206.67% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 22/02/19 23/11/18 21/08/18 30/05/18 26/02/18 30/11/17 -
Price 0.0850 0.1200 0.1150 0.1950 0.1250 0.1900 0.2850 -
P/RPS 0.34 0.48 0.44 0.57 0.33 0.47 0.34 -
  QoQ % -29.17% 9.09% -22.81% 72.73% -29.79% 38.24% -
  Horiz. % 100.00% 141.18% 129.41% 167.65% 97.06% 138.24% 100.00%
P/EPS 7.23 10.41 10.55 14.63 9.72 15.44 12.09 -29.04%
  QoQ % -30.55% -1.33% -27.89% 50.51% -37.05% 27.71% -
  Horiz. % 59.80% 86.10% 87.26% 121.01% 80.40% 127.71% 100.00%
EY 13.83 9.60 9.48 6.84 10.28 6.48 8.27 40.93%
  QoQ % 44.06% 1.27% 38.60% -33.46% 58.64% -21.64% -
  Horiz. % 167.23% 116.08% 114.63% 82.71% 124.30% 78.36% 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 0.11 0.15 0.15 0.24 0.13 0.20 0.15 -18.69%
  QoQ % -26.67% 0.00% -37.50% 84.62% -35.00% 33.33% -
  Horiz. % 73.33% 100.00% 100.00% 160.00% 86.67% 133.33% 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.
 


 

277  247  532  1206 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.34+0.04 
 SAPNRG 0.245+0.005 
 FPGROUP 0.975+0.025 
 MYEG 1.23-0.01 
 XOX 0.055+0.005 
 ARMADA 0.395+0.01 
 DGB 0.0650.00 
 XDL 0.155+0.005 
 ICON 0.120.00 
 AIRASIA 1.15-0.04 
Partners & Brokers