Highlights

[XDL] QoQ TTM Result on 2012-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     0.97%    YoY -     6.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 408,121 451,388 492,149 506,901 502,019 518,663 504,504 -13.19%
  QoQ % -9.59% -8.28% -2.91% 0.97% -3.21% 2.81% -
  Horiz. % 80.90% 89.47% 97.55% 100.48% 99.51% 102.81% 100.00%
PBT 89,043 102,350 115,399 122,519 121,352 120,968 118,699 -17.45%
  QoQ % -13.00% -11.31% -5.81% 0.96% 0.32% 1.91% -
  Horiz. % 75.02% 86.23% 97.22% 103.22% 102.24% 101.91% 100.00%
Tax -22,867 -26,056 -29,467 -31,115 -30,829 -30,645 -30,014 -16.60%
  QoQ % 12.24% 11.58% 5.30% -0.93% -0.60% -2.10% -
  Horiz. % 76.19% 86.81% 98.18% 103.67% 102.72% 102.10% 100.00%
NP 66,176 76,294 85,932 91,404 90,523 90,323 88,685 -17.75%
  QoQ % -13.26% -11.22% -5.99% 0.97% 0.22% 1.85% -
  Horiz. % 74.62% 86.03% 96.90% 103.07% 102.07% 101.85% 100.00%
NP to SH 66,176 76,294 85,932 91,404 90,523 90,323 88,685 -17.75%
  QoQ % -13.26% -11.22% -5.99% 0.97% 0.22% 1.85% -
  Horiz. % 74.62% 86.03% 96.90% 103.07% 102.07% 101.85% 100.00%
Tax Rate 25.68 % 25.46 % 25.53 % 25.40 % 25.40 % 25.33 % 25.29 % 1.03%
  QoQ % 0.86% -0.27% 0.51% 0.00% 0.28% 0.16% -
  Horiz. % 101.54% 100.67% 100.95% 100.43% 100.43% 100.16% 100.00%
Total Cost 341,945 375,094 406,217 415,497 411,496 428,340 415,819 -12.24%
  QoQ % -8.84% -7.66% -2.23% 0.97% -3.93% 3.01% -
  Horiz. % 82.23% 90.21% 97.69% 99.92% 98.96% 103.01% 100.00%
Net Worth 0 0 391,540 0 414,020 357,780 215,710 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 15.72% 65.86% -
  Horiz. % 0.00% 0.00% 181.51% 0.00% 191.93% 165.86% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 0 0 391,540 0 414,020 357,780 215,710 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 15.72% 65.86% -
  Horiz. % 0.00% 0.00% 181.51% 0.00% 191.93% 165.86% 100.00%
NOSH 727,692 725,862 725,075 725,700 726,351 701,530 440,224 39.85%
  QoQ % 0.25% 0.11% -0.09% -0.09% 3.54% 59.36% -
  Horiz. % 165.30% 164.88% 164.71% 164.85% 165.00% 159.36% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 16.21 % 16.90 % 17.46 % 18.03 % 18.03 % 17.41 % 17.58 % -5.27%
  QoQ % -4.08% -3.21% -3.16% 0.00% 3.56% -0.97% -
  Horiz. % 92.21% 96.13% 99.32% 102.56% 102.56% 99.03% 100.00%
ROE - % - % 21.95 % - % 21.86 % 25.25 % 41.11 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -13.43% -38.58% -
  Horiz. % 0.00% 0.00% 53.39% 0.00% 53.17% 61.42% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 56.08 62.19 67.88 69.85 69.12 73.93 114.60 -37.93%
  QoQ % -9.82% -8.38% -2.82% 1.06% -6.51% -35.49% -
  Horiz. % 48.94% 54.27% 59.23% 60.95% 60.31% 64.51% 100.00%
EPS 9.09 10.51 11.85 12.60 12.46 12.88 20.15 -41.21%
  QoQ % -13.51% -11.31% -5.95% 1.12% -3.26% -36.08% -
  Horiz. % 45.11% 52.16% 58.81% 62.53% 61.84% 63.92% 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 0.0000 0.5400 0.0000 0.5700 0.5100 0.4900 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 11.76% 4.08% -
  Horiz. % 0.00% 0.00% 110.20% 0.00% 116.33% 104.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.07 16.67 18.18 18.72 18.54 19.16 18.63 -13.20%
  QoQ % -9.60% -8.31% -2.88% 0.97% -3.24% 2.84% -
  Horiz. % 80.89% 89.48% 97.58% 100.48% 99.52% 102.84% 100.00%
EPS 2.44 2.82 3.17 3.38 3.34 3.34 3.28 -17.91%
  QoQ % -13.48% -11.04% -6.21% 1.20% 0.00% 1.83% -
  Horiz. % 74.39% 85.98% 96.65% 103.05% 101.83% 101.83% 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 0.0000 0.1446 0.0000 0.1529 0.1322 0.0797 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 15.66% 65.87% -
  Horiz. % 0.00% 0.00% 181.43% 0.00% 191.84% 165.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.1850 0.1900 0.1900 0.1900 0.2300 0.2500 0.2000 -
P/RPS 0.33 0.31 0.28 0.27 0.33 0.34 0.17 55.68%
  QoQ % 6.45% 10.71% 3.70% -18.18% -2.94% 100.00% -
  Horiz. % 194.12% 182.35% 164.71% 158.82% 194.12% 200.00% 100.00%
P/EPS 2.03 1.81 1.60 1.51 1.85 1.94 0.99 61.47%
  QoQ % 12.15% 13.12% 5.96% -18.38% -4.64% 95.96% -
  Horiz. % 205.05% 182.83% 161.62% 152.53% 186.87% 195.96% 100.00%
EY 49.16 55.32 62.38 66.29 54.19 51.50 100.73 -38.04%
  QoQ % -11.14% -11.32% -5.90% 22.33% 5.22% -48.87% -
  Horiz. % 48.80% 54.92% 61.93% 65.81% 53.80% 51.13% 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 0.00 0.35 0.00 0.40 0.49 0.41 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -18.37% 19.51% -
  Horiz. % 0.00% 0.00% 85.37% 0.00% 97.56% 119.51% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 20/05/13 25/02/13 26/11/12 27/08/12 31/05/12 23/02/12 -
Price 0.2300 0.2100 0.1900 0.2100 0.2100 0.2200 0.2700 -
P/RPS 0.41 0.34 0.28 0.30 0.30 0.30 0.24 42.95%
  QoQ % 20.59% 21.43% -6.67% 0.00% 0.00% 25.00% -
  Horiz. % 170.83% 141.67% 116.67% 125.00% 125.00% 125.00% 100.00%
P/EPS 2.53 2.00 1.60 1.67 1.69 1.71 1.34 52.82%
  QoQ % 26.50% 25.00% -4.19% -1.18% -1.17% 27.61% -
  Horiz. % 188.81% 149.25% 119.40% 124.63% 126.12% 127.61% 100.00%
EY 39.54 50.05 62.38 59.98 59.35 58.52 74.61 -34.54%
  QoQ % -21.00% -19.77% 4.00% 1.06% 1.42% -21.57% -
  Horiz. % 53.00% 67.08% 83.61% 80.39% 79.55% 78.43% 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 0.00 0.35 0.00 0.37 0.43 0.55 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -13.95% -21.82% -
  Horiz. % 0.00% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers