Highlights

[XDL] QoQ TTM Result on 2016-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 25-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -7.51%    YoY -     -63.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 548,937 526,668 503,834 501,809 515,457 553,179 544,812 0.50%
  QoQ % 4.23% 4.53% 0.40% -2.65% -6.82% 1.54% -
  Horiz. % 100.76% 96.67% 92.48% 92.11% 94.61% 101.54% 100.00%
PBT 18,346 14,509 11,270 9,231 9,963 8,733 12,370 30.08%
  QoQ % 26.45% 28.74% 22.09% -7.35% 14.08% -29.40% -
  Horiz. % 148.31% 117.29% 91.11% 74.62% 80.54% 70.60% 100.00%
Tax -6,320 -5,208 -4,336 -4,367 -4,704 -4,580 -5,572 8.77%
  QoQ % -21.35% -20.11% 0.71% 7.16% -2.71% 17.80% -
  Horiz. % 113.42% 93.47% 77.82% 78.37% 84.42% 82.20% 100.00%
NP 12,026 9,301 6,934 4,864 5,259 4,153 6,798 46.32%
  QoQ % 29.30% 34.14% 42.56% -7.51% 26.63% -38.91% -
  Horiz. % 176.90% 136.82% 102.00% 71.55% 77.36% 61.09% 100.00%
NP to SH 12,026 9,301 6,934 4,864 5,259 4,153 6,798 46.32%
  QoQ % 29.30% 34.14% 42.56% -7.51% 26.63% -38.91% -
  Horiz. % 176.90% 136.82% 102.00% 71.55% 77.36% 61.09% 100.00%
Tax Rate 34.45 % 35.89 % 38.47 % 47.31 % 47.21 % 52.44 % 45.04 % -16.38%
  QoQ % -4.01% -6.71% -18.69% 0.21% -9.97% 16.43% -
  Horiz. % 76.49% 79.68% 85.41% 105.04% 104.82% 116.43% 100.00%
Total Cost 536,911 517,367 496,900 496,945 510,198 549,026 538,014 -0.14%
  QoQ % 3.78% 4.12% -0.01% -2.60% -7.07% 2.05% -
  Horiz. % 99.79% 96.16% 92.36% 92.37% 94.83% 102.05% 100.00%
Net Worth 1,258,789 1,247,196 1,239,921 1,239,920 1,224,366 1,276,960 655,588 54.54%
  QoQ % 0.93% 0.59% 0.00% 1.27% -4.12% 94.78% -
  Horiz. % 192.01% 190.24% 189.13% 189.13% 186.76% 194.78% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,258,789 1,247,196 1,239,921 1,239,920 1,224,366 1,276,960 655,588 54.54%
  QoQ % 0.93% 0.59% 0.00% 1.27% -4.12% 94.78% -
  Horiz. % 192.01% 190.24% 189.13% 189.13% 186.76% 194.78% 100.00%
NOSH 673,870 2,682,142 2,695,482 2,695,479 2,661,666 2,775,999 1,311,176 -35.86%
  QoQ % -74.88% -0.49% 0.00% 1.27% -4.12% 111.72% -
  Horiz. % 51.39% 204.56% 205.58% 205.58% 203.00% 211.72% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.19 % 1.77 % 1.38 % 0.97 % 1.02 % 0.75 % 1.25 % 45.38%
  QoQ % 23.73% 28.26% 42.27% -4.90% 36.00% -40.00% -
  Horiz. % 175.20% 141.60% 110.40% 77.60% 81.60% 60.00% 100.00%
ROE 0.96 % 0.75 % 0.56 % 0.39 % 0.43 % 0.33 % 1.04 % -5.20%
  QoQ % 28.00% 33.93% 43.59% -9.30% 30.30% -68.27% -
  Horiz. % 92.31% 72.12% 53.85% 37.50% 41.35% 31.73% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 81.46 19.64 18.69 18.62 19.37 19.93 41.55 56.71%
  QoQ % 314.77% 5.08% 0.38% -3.87% -2.81% -52.03% -
  Horiz. % 196.05% 47.27% 44.98% 44.81% 46.62% 47.97% 100.00%
EPS 1.78 0.35 0.26 0.18 0.20 0.15 0.52 127.30%
  QoQ % 408.57% 34.62% 44.44% -10.00% 33.33% -71.15% -
  Horiz. % 342.31% 67.31% 50.00% 34.62% 38.46% 28.85% 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 1.8680 0.4650 0.4600 0.4600 0.4600 0.4600 0.5000 140.96%
  QoQ % 301.72% 1.09% 0.00% 0.00% 0.00% -8.00% -
  Horiz. % 373.60% 93.00% 92.00% 92.00% 92.00% 92.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 20.28 19.45 18.61 18.54 19.04 20.43 20.12 0.53%
  QoQ % 4.27% 4.51% 0.38% -2.63% -6.80% 1.54% -
  Horiz. % 100.80% 96.67% 92.50% 92.15% 94.63% 101.54% 100.00%
EPS 0.44 0.34 0.26 0.18 0.19 0.15 0.25 45.82%
  QoQ % 29.41% 30.77% 44.44% -5.26% 26.67% -40.00% -
  Horiz. % 176.00% 136.00% 104.00% 72.00% 76.00% 60.00% 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 0.4650 0.4607 0.4580 0.4580 0.4522 0.4717 0.2422 54.53%
  QoQ % 0.93% 0.59% 0.00% 1.28% -4.13% 94.76% -
  Horiz. % 191.99% 190.21% 189.10% 189.10% 186.71% 194.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.2600 0.0350 0.0250 0.0300 0.0350 0.0500 0.1000 -
P/RPS 0.32 0.18 0.13 0.16 0.18 0.25 0.24 21.16%
  QoQ % 77.78% 38.46% -18.75% -11.11% -28.00% 4.17% -
  Horiz. % 133.33% 75.00% 54.17% 66.67% 75.00% 104.17% 100.00%
P/EPS 14.57 10.09 9.72 16.63 17.71 33.42 19.29 -17.08%
  QoQ % 44.40% 3.81% -41.55% -6.10% -47.01% 73.25% -
  Horiz. % 75.53% 52.31% 50.39% 86.21% 91.81% 173.25% 100.00%
EY 6.86 9.91 10.29 6.02 5.65 2.99 5.18 20.62%
  QoQ % -30.78% -3.69% 70.93% 6.55% 88.96% -42.28% -
  Horiz. % 132.43% 191.31% 198.65% 116.22% 109.07% 57.72% 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 0.08 0.05 0.07 0.08 0.11 0.20 -21.18%
  QoQ % 75.00% 60.00% -28.57% -12.50% -27.27% -45.00% -
  Horiz. % 70.00% 40.00% 25.00% 35.00% 40.00% 55.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 15/08/17 19/05/17 27/02/17 25/11/16 25/08/16 13/05/16 29/02/16 -
Price 0.2350 0.2700 0.0300 0.0250 0.0350 0.0400 0.0500 -
P/RPS 0.29 1.38 0.16 0.13 0.18 0.20 0.12 80.18%
  QoQ % -78.99% 762.50% 23.08% -27.78% -10.00% 66.67% -
  Horiz. % 241.67% 1,150.00% 133.33% 108.33% 150.00% 166.67% 100.00%
P/EPS 13.17 77.86 11.66 13.85 17.71 26.74 9.64 23.15%
  QoQ % -83.09% 567.75% -15.81% -21.80% -33.77% 177.39% -
  Horiz. % 136.62% 807.68% 120.95% 143.67% 183.71% 277.39% 100.00%
EY 7.59 1.28 8.57 7.22 5.65 3.74 10.37 -18.80%
  QoQ % 492.97% -85.06% 18.70% 27.79% 51.07% -63.93% -
  Horiz. % 73.19% 12.34% 82.64% 69.62% 54.48% 36.07% 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 0.58 0.07 0.05 0.08 0.09 0.10 19.13%
  QoQ % -77.59% 728.57% 40.00% -37.50% -11.11% -10.00% -
  Horiz. % 130.00% 580.00% 70.00% 50.00% 80.00% 90.00% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers