Highlights

[XDL] QoQ TTM Result on 2017-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 30-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     32.11%    YoY -     226.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 487,244 511,496 542,422 569,218 548,937 526,668 503,834 -2.21%
  QoQ % -4.74% -5.70% -4.71% 3.69% 4.23% 4.53% -
  Horiz. % 96.71% 101.52% 107.66% 112.98% 108.95% 104.53% 100.00%
PBT 28,232 25,939 24,851 23,806 18,346 14,509 11,270 84.76%
  QoQ % 8.84% 4.38% 4.39% 29.76% 26.45% 28.74% -
  Horiz. % 250.51% 230.16% 220.51% 211.23% 162.79% 128.74% 100.00%
Tax -9,356 -8,558 -8,264 -7,919 -6,320 -5,208 -4,336 67.22%
  QoQ % -9.32% -3.56% -4.36% -25.30% -21.35% -20.11% -
  Horiz. % 215.77% 197.37% 190.59% 182.63% 145.76% 120.11% 100.00%
NP 18,876 17,381 16,587 15,887 12,026 9,301 6,934 95.32%
  QoQ % 8.60% 4.79% 4.41% 32.11% 29.30% 34.14% -
  Horiz. % 272.22% 250.66% 239.21% 229.12% 173.44% 134.14% 100.00%
NP to SH 18,876 17,381 16,587 15,887 12,026 9,301 6,934 95.32%
  QoQ % 8.60% 4.79% 4.41% 32.11% 29.30% 34.14% -
  Horiz. % 272.22% 250.66% 239.21% 229.12% 173.44% 134.14% 100.00%
Tax Rate 33.14 % 32.99 % 33.25 % 33.26 % 34.45 % 35.89 % 38.47 % -9.49%
  QoQ % 0.45% -0.78% -0.03% -3.45% -4.01% -6.71% -
  Horiz. % 86.15% 85.76% 86.43% 86.46% 89.55% 93.29% 100.00%
Total Cost 468,368 494,115 525,835 553,331 536,911 517,367 496,900 -3.88%
  QoQ % -5.21% -6.03% -4.97% 3.06% 3.78% 4.12% -
  Horiz. % 94.26% 99.44% 105.82% 111.36% 108.05% 104.12% 100.00%
Net Worth 1,155,562 1,270,834 1,266,875 1,264,180 1,258,789 1,247,196 1,239,921 -4.60%
  QoQ % -9.07% 0.31% 0.21% 0.43% 0.93% 0.59% -
  Horiz. % 93.20% 102.49% 102.17% 101.96% 101.52% 100.59% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,155,562 1,270,834 1,266,875 1,264,180 1,258,789 1,247,196 1,239,921 -4.60%
  QoQ % -9.07% 0.31% 0.21% 0.43% 0.93% 0.59% -
  Horiz. % 93.20% 102.49% 102.17% 101.96% 101.52% 100.59% 100.00%
NOSH 1,416,130 1,351,952 1,347,740 673,870 673,870 2,682,142 2,695,482 -34.97%
  QoQ % 4.75% 0.31% 100.00% 0.00% -74.88% -0.49% -
  Horiz. % 52.54% 50.16% 50.00% 25.00% 25.00% 99.51% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.87 % 3.40 % 3.06 % 2.79 % 2.19 % 1.77 % 1.38 % 99.24%
  QoQ % 13.82% 11.11% 9.68% 27.40% 23.73% 28.26% -
  Horiz. % 280.43% 246.38% 221.74% 202.17% 158.70% 128.26% 100.00%
ROE 1.63 % 1.37 % 1.31 % 1.26 % 0.96 % 0.75 % 0.56 % 104.26%
  QoQ % 18.98% 4.58% 3.97% 31.25% 28.00% 33.93% -
  Horiz. % 291.07% 244.64% 233.93% 225.00% 171.43% 133.93% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 34.41 37.83 40.25 84.47 81.46 19.64 18.69 50.38%
  QoQ % -9.04% -6.01% -52.35% 3.70% 314.77% 5.08% -
  Horiz. % 184.11% 202.41% 215.36% 451.95% 435.85% 105.08% 100.00%
EPS 1.33 1.29 1.23 2.36 1.78 0.35 0.26 197.77%
  QoQ % 3.10% 4.88% -47.88% 32.58% 408.57% 34.62% -
  Horiz. % 511.54% 496.15% 473.08% 907.69% 684.62% 134.62% 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 0.8160 0.9400 0.9400 1.8760 1.8680 0.4650 0.4600 46.69%
  QoQ % -13.19% 0.00% -49.89% 0.43% 301.72% 1.09% -
  Horiz. % 177.39% 204.35% 204.35% 407.83% 406.09% 101.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 18.00 18.89 20.04 21.03 20.28 19.45 18.61 -2.20%
  QoQ % -4.71% -5.74% -4.71% 3.70% 4.27% 4.51% -
  Horiz. % 96.72% 101.50% 107.68% 113.00% 108.97% 104.51% 100.00%
EPS 0.70 0.64 0.61 0.59 0.44 0.34 0.26 93.88%
  QoQ % 9.38% 4.92% 3.39% 34.09% 29.41% 30.77% -
  Horiz. % 269.23% 246.15% 234.62% 226.92% 169.23% 130.77% 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 0.4268 0.4694 0.4679 0.4669 0.4650 0.4607 0.4580 -4.61%
  QoQ % -9.08% 0.32% 0.21% 0.41% 0.93% 0.59% -
  Horiz. % 93.19% 102.49% 102.16% 101.94% 101.53% 100.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.1400 0.1500 0.2900 0.2900 0.2600 0.0350 0.0250 -
P/RPS 0.41 0.40 0.72 0.34 0.32 0.18 0.13 115.51%
  QoQ % 2.50% -44.44% 111.76% 6.25% 77.78% 38.46% -
  Horiz. % 315.38% 307.69% 553.85% 261.54% 246.15% 138.46% 100.00%
P/EPS 10.50 11.67 23.56 12.30 14.57 10.09 9.72 5.30%
  QoQ % -10.03% -50.47% 91.54% -15.58% 44.40% 3.81% -
  Horiz. % 108.02% 120.06% 242.39% 126.54% 149.90% 103.81% 100.00%
EY 9.52 8.57 4.24 8.13 6.86 9.91 10.29 -5.07%
  QoQ % 11.09% 102.12% -47.85% 18.51% -30.78% -3.69% -
  Horiz. % 92.52% 83.28% 41.21% 79.01% 66.67% 96.31% 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 0.16 0.31 0.15 0.14 0.08 0.05 126.62%
  QoQ % 6.25% -48.39% 106.67% 7.14% 75.00% 60.00% -
  Horiz. % 340.00% 320.00% 620.00% 300.00% 280.00% 160.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 30/05/18 26/02/18 30/11/17 15/08/17 19/05/17 27/02/17 -
Price 0.1950 0.1250 0.1900 0.2850 0.2350 0.2700 0.0300 -
P/RPS 0.57 0.33 0.47 0.34 0.29 1.38 0.16 133.80%
  QoQ % 72.73% -29.79% 38.24% 17.24% -78.99% 762.50% -
  Horiz. % 356.25% 206.25% 293.75% 212.50% 181.25% 862.50% 100.00%
P/EPS 14.63 9.72 15.44 12.09 13.17 77.86 11.66 16.38%
  QoQ % 50.51% -37.05% 27.71% -8.20% -83.09% 567.75% -
  Horiz. % 125.47% 83.36% 132.42% 103.69% 112.95% 667.75% 100.00%
EY 6.84 10.28 6.48 8.27 7.59 1.28 8.57 -13.99%
  QoQ % -33.46% 58.64% -21.64% 8.96% 492.97% -85.06% -
  Horiz. % 79.81% 119.95% 75.61% 96.50% 88.56% 14.94% 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 0.24 0.13 0.20 0.15 0.13 0.58 0.07 127.89%
  QoQ % 84.62% -35.00% 33.33% 15.38% -77.59% 728.57% -
  Horiz. % 342.86% 185.71% 285.71% 214.29% 185.71% 828.57% 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.
 


 

161  343  512  1189 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.95+0.005 
 ARMADA 0.24-0.005 
 EKOVEST-WB 0.46+0.015 
 TIGER 0.06-0.01 
 IMPIANA 0.05+0.005 
 XINGHE 0.0250.00 
 ALAM-WA 0.060.00 
 KNM 0.1950.00 
 TDM 0.23+0.01 
 ALAM 0.13+0.005 
Partners & Brokers