Highlights

[XDL] QoQ TTM Result on 2014-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 26-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     1.63%    YoY -     5.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 524,571 510,826 482,114 463,877 410,355 349,879 348,122 31.54%
  QoQ % 2.69% 5.96% 3.93% 13.04% 17.28% 0.50% -
  Horiz. % 150.69% 146.74% 138.49% 133.25% 117.88% 100.50% 100.00%
PBT 32,469 52,620 59,166 78,393 76,119 71,805 74,450 -42.58%
  QoQ % -38.30% -11.06% -24.53% 2.99% 6.01% -3.55% -
  Horiz. % 43.61% 70.68% 79.47% 105.30% 102.24% 96.45% 100.00%
Tax -7,274 -12,937 -15,070 -21,937 -20,571 -18,652 -18,458 -46.34%
  QoQ % 43.77% 14.15% 31.30% -6.64% -10.29% -1.05% -
  Horiz. % 39.41% 70.09% 81.64% 118.85% 111.45% 101.05% 100.00%
NP 25,195 39,683 44,096 56,456 55,548 53,153 55,992 -41.36%
  QoQ % -36.51% -10.01% -21.89% 1.63% 4.51% -5.07% -
  Horiz. % 45.00% 70.87% 78.75% 100.83% 99.21% 94.93% 100.00%
NP to SH 25,195 39,683 44,096 56,456 55,548 53,153 55,992 -41.36%
  QoQ % -36.51% -10.01% -21.89% 1.63% 4.51% -5.07% -
  Horiz. % 45.00% 70.87% 78.75% 100.83% 99.21% 94.93% 100.00%
Tax Rate 22.40 % 24.59 % 25.47 % 27.98 % 27.02 % 25.98 % 24.79 % -6.55%
  QoQ % -8.91% -3.46% -8.97% 3.55% 4.00% 4.80% -
  Horiz. % 90.36% 99.19% 102.74% 112.87% 109.00% 104.80% 100.00%
Total Cost 499,376 471,143 438,018 407,421 354,807 296,726 292,130 43.11%
  QoQ % 5.99% 7.56% 7.51% 14.83% 19.57% 1.57% -
  Horiz. % 170.94% 161.28% 149.94% 139.47% 121.46% 101.57% 100.00%
Net Worth 1,227,500 0 595,793 0 0 0 555,222 69.96%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 221.08% 0.00% 107.31% 0.00% 0.00% 0.00% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,227,500 0 595,793 0 0 0 555,222 69.96%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 221.08% 0.00% 107.31% 0.00% 0.00% 0.00% 100.00%
NOSH 1,227,500 1,164,761 1,145,757 1,144,307 1,149,705 1,084,117 910,201 22.13%
  QoQ % 5.39% 1.66% 0.13% -0.47% 6.05% 19.11% -
  Horiz. % 134.86% 127.97% 125.88% 125.72% 126.31% 119.11% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.80 % 7.77 % 9.15 % 12.17 % 13.54 % 15.19 % 16.08 % -55.43%
  QoQ % -38.22% -15.08% -24.82% -10.12% -10.86% -5.53% -
  Horiz. % 29.85% 48.32% 56.90% 75.68% 84.20% 94.47% 100.00%
ROE 2.05 % - % 7.40 % - % - % - % 10.08 % -65.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20.34% 0.00% 73.41% 0.00% 0.00% 0.00% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 42.73 43.86 42.08 40.54 35.69 32.27 38.25 7.69%
  QoQ % -2.58% 4.23% 3.80% 13.59% 10.60% -15.63% -
  Horiz. % 111.71% 114.67% 110.01% 105.99% 93.31% 84.37% 100.00%
EPS 2.05 3.41 3.85 4.93 4.83 4.90 6.15 -52.02%
  QoQ % -39.88% -11.43% -21.91% 2.07% -1.43% -20.33% -
  Horiz. % 33.33% 55.45% 62.60% 80.16% 78.54% 79.67% 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 1.0000 0.0000 0.5200 0.0000 0.0000 0.0000 0.6100 39.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 163.93% 0.00% 85.25% 0.00% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,804,883
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 29.06 28.30 26.71 25.70 22.74 19.39 19.29 31.51%
  QoQ % 2.69% 5.95% 3.93% 13.02% 17.28% 0.52% -
  Horiz. % 150.65% 146.71% 138.47% 133.23% 117.88% 100.52% 100.00%
EPS 1.40 2.20 2.44 3.13 3.08 2.94 3.10 -41.22%
  QoQ % -36.36% -9.84% -22.04% 1.62% 4.76% -5.16% -
  Horiz. % 45.16% 70.97% 78.71% 100.97% 99.35% 94.84% 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 0.6801 0.0000 0.3301 0.0000 0.0000 0.0000 0.3076 69.96%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 221.10% 0.00% 107.31% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.1350 0.1050 0.1000 0.1650 0.2000 0.2850 0.4700 -
P/RPS 0.32 0.24 0.24 0.41 0.56 0.88 1.23 -59.35%
  QoQ % 33.33% 0.00% -41.46% -26.79% -36.36% -28.46% -
  Horiz. % 26.02% 19.51% 19.51% 33.33% 45.53% 71.54% 100.00%
P/EPS 6.58 3.08 2.60 3.34 4.14 5.81 7.64 -9.50%
  QoQ % 113.64% 18.46% -22.16% -19.32% -28.74% -23.95% -
  Horiz. % 86.13% 40.31% 34.03% 43.72% 54.19% 76.05% 100.00%
EY 15.20 32.45 38.49 29.90 24.16 17.20 13.09 10.51%
  QoQ % -53.16% -15.69% 28.73% 23.76% 40.47% 31.40% -
  Horiz. % 116.12% 247.90% 294.04% 228.42% 184.57% 131.40% 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 0.14 0.00 0.19 0.00 0.00 0.00 0.77 -68.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 18.18% 0.00% 24.68% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 10/02/15 26/11/14 19/08/14 21/05/14 25/02/14 -
Price 0.1700 0.1100 0.1100 0.1350 0.1900 0.2050 0.3650 -
P/RPS 0.40 0.25 0.26 0.33 0.53 0.64 0.95 -43.91%
  QoQ % 60.00% -3.85% -21.21% -37.74% -17.19% -32.63% -
  Horiz. % 42.11% 26.32% 27.37% 34.74% 55.79% 67.37% 100.00%
P/EPS 8.28 3.23 2.86 2.74 3.93 4.18 5.93 25.00%
  QoQ % 156.35% 12.94% 4.38% -30.28% -5.98% -29.51% -
  Horiz. % 139.63% 54.47% 48.23% 46.21% 66.27% 70.49% 100.00%
EY 12.07 30.97 34.99 36.55 25.43 23.92 16.85 -19.99%
  QoQ % -61.03% -11.49% -4.27% 43.73% 6.31% 41.96% -
  Horiz. % 71.63% 183.80% 207.66% 216.91% 150.92% 141.96% 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 0.17 0.00 0.21 0.00 0.00 0.00 0.60 -56.96%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 28.33% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers