Highlights

[XDL] QoQ TTM Result on 2010-12-31 [#4]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     12.95%    YoY -     149.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 502,126 490,294 465,234 465,081 416,525 408,685 293,009 43.16%
  QoQ % 2.41% 5.39% 0.03% 11.66% 1.92% 39.48% -
  Horiz. % 171.37% 167.33% 158.78% 158.73% 142.15% 139.48% 100.00%
PBT 116,356 112,825 108,572 106,777 94,103 93,818 68,032 42.97%
  QoQ % 3.13% 3.92% 1.68% 13.47% 0.30% 37.90% -
  Horiz. % 171.03% 165.84% 159.59% 156.95% 138.32% 137.90% 100.00%
Tax -30,925 -30,213 -29,215 -28,864 -25,125 -25,456 -18,917 38.73%
  QoQ % -2.36% -3.42% -1.22% -14.88% 1.30% -34.57% -
  Horiz. % 163.48% 159.71% 154.44% 152.58% 132.82% 134.57% 100.00%
NP 85,431 82,612 79,357 77,913 68,978 68,362 49,115 44.58%
  QoQ % 3.41% 4.10% 1.85% 12.95% 0.90% 39.19% -
  Horiz. % 173.94% 168.20% 161.57% 158.63% 140.44% 139.19% 100.00%
NP to SH 85,431 82,612 79,357 77,913 68,978 68,362 49,115 44.58%
  QoQ % 3.41% 4.10% 1.85% 12.95% 0.90% 39.19% -
  Horiz. % 173.94% 168.20% 161.57% 158.63% 140.44% 139.19% 100.00%
Tax Rate 26.58 % 26.78 % 26.91 % 27.03 % 26.70 % 27.13 % 27.81 % -2.97%
  QoQ % -0.75% -0.48% -0.44% 1.24% -1.58% -2.45% -
  Horiz. % 95.58% 96.30% 96.76% 97.20% 96.01% 97.55% 100.00%
Total Cost 416,695 407,682 385,877 387,168 347,547 340,323 243,894 42.87%
  QoQ % 2.21% 5.65% -0.33% 11.40% 2.12% 39.54% -
  Horiz. % 170.85% 167.16% 158.22% 158.74% 142.50% 139.54% 100.00%
Net Worth 0 0 0 224,449 211,360 202,713 183,410 -
  QoQ % 0.00% 0.00% 0.00% 6.19% 4.27% 10.52% -
  Horiz. % 0.00% 0.00% 0.00% 122.38% 115.24% 110.52% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 3,998 3,998 10,000 10,000 6,002 6,002 0 -
  QoQ % 0.00% -60.02% 0.00% 66.61% 0.00% 0.00% -
  Horiz. % 66.61% 66.61% 166.61% 166.61% 100.00% 100.00% -
Div Payout % 4.68 % 4.84 % 12.60 % 12.84 % 8.70 % 8.78 % - % -
  QoQ % -3.31% -61.59% -1.87% 47.59% -0.91% 0.00% -
  Horiz. % 53.30% 55.13% 143.51% 146.24% 99.09% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 0 0 0 224,449 211,360 202,713 183,410 -
  QoQ % 0.00% 0.00% 0.00% 6.19% 4.27% 10.52% -
  Horiz. % 0.00% 0.00% 0.00% 122.38% 115.24% 110.52% 100.00%
NOSH 439,963 440,063 428,004 399,803 399,999 400,145 400,022 6.54%
  QoQ % -0.02% 2.82% 7.05% -0.05% -0.04% 0.03% -
  Horiz. % 109.98% 110.01% 107.00% 99.95% 99.99% 100.03% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 17.01 % 16.85 % 17.06 % 16.75 % 16.56 % 16.73 % 16.76 % 0.99%
  QoQ % 0.95% -1.23% 1.85% 1.15% -1.02% -0.18% -
  Horiz. % 101.49% 100.54% 101.79% 99.94% 98.81% 99.82% 100.00%
ROE - % - % - % 34.71 % 32.64 % 33.72 % 26.78 % -
  QoQ % 0.00% 0.00% 0.00% 6.34% -3.20% 25.91% -
  Horiz. % 0.00% 0.00% 0.00% 129.61% 121.88% 125.91% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 114.13 111.41 108.70 116.33 104.13 102.13 73.25 34.36%
  QoQ % 2.44% 2.49% -6.56% 11.72% 1.96% 39.43% -
  Horiz. % 155.81% 152.10% 148.40% 158.81% 142.16% 139.43% 100.00%
EPS 19.42 18.77 18.54 19.49 17.24 17.08 12.28 35.70%
  QoQ % 3.46% 1.24% -4.87% 13.05% 0.94% 39.09% -
  Horiz. % 158.14% 152.85% 150.98% 158.71% 140.39% 139.09% 100.00%
DPS 0.91 0.91 2.34 2.50 1.50 1.50 0.00 -
  QoQ % 0.00% -61.11% -6.40% 66.67% 0.00% 0.00% -
  Horiz. % 60.67% 60.67% 156.00% 166.67% 100.00% 100.00% -
NAPS 0.0000 0.0000 0.0000 0.5614 0.5284 0.5066 0.4585 -
  QoQ % 0.00% 0.00% 0.00% 6.25% 4.30% 10.49% -
  Horiz. % 0.00% 0.00% 0.00% 122.44% 115.25% 110.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.55 18.11 17.18 17.18 15.39 15.10 10.82 43.20%
  QoQ % 2.43% 5.41% 0.00% 11.63% 1.92% 39.56% -
  Horiz. % 171.44% 167.38% 158.78% 158.78% 142.24% 139.56% 100.00%
EPS 3.16 3.05 2.93 2.88 2.55 2.53 1.81 44.94%
  QoQ % 3.61% 4.10% 1.74% 12.94% 0.79% 39.78% -
  Horiz. % 174.59% 168.51% 161.88% 159.12% 140.88% 139.78% 100.00%
DPS 0.15 0.15 0.37 0.37 0.22 0.22 0.00 -
  QoQ % 0.00% -59.46% 0.00% 68.18% 0.00% 0.00% -
  Horiz. % 68.18% 68.18% 168.18% 168.18% 100.00% 100.00% -
NAPS 0.0000 0.0000 0.0000 0.0829 0.0781 0.0749 0.0677 -
  QoQ % 0.00% 0.00% 0.00% 6.15% 4.27% 10.64% -
  Horiz. % 0.00% 0.00% 0.00% 122.45% 115.36% 110.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.1900 0.2700 0.2700 0.3000 0.3200 0.2400 0.2500 -
P/RPS 0.17 0.24 0.25 0.26 0.31 0.23 0.34 -36.98%
  QoQ % -29.17% -4.00% -3.85% -16.13% 34.78% -32.35% -
  Horiz. % 50.00% 70.59% 73.53% 76.47% 91.18% 67.65% 100.00%
P/EPS 0.98 1.44 1.46 1.54 1.86 1.40 2.04 -38.63%
  QoQ % -31.94% -1.37% -5.19% -17.20% 32.86% -31.37% -
  Horiz. % 48.04% 70.59% 71.57% 75.49% 91.18% 68.63% 100.00%
EY 102.20 69.53 68.67 64.96 53.89 71.18 49.11 62.93%
  QoQ % 46.99% 1.25% 5.71% 20.54% -24.29% 44.94% -
  Horiz. % 208.10% 141.58% 139.83% 132.27% 109.73% 144.94% 100.00%
DY 4.78 3.36 8.65 8.33 4.69 6.25 0.00 -
  QoQ % 42.26% -61.16% 3.84% 77.61% -24.96% 0.00% -
  Horiz. % 76.48% 53.76% 138.40% 133.28% 75.04% 100.00% -
P/NAPS 0.00 0.00 0.00 0.53 0.61 0.47 0.55 -
  QoQ % 0.00% 0.00% 0.00% -13.11% 29.79% -14.55% -
  Horiz. % 0.00% 0.00% 0.00% 96.36% 110.91% 85.45% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 29/08/11 31/05/11 28/02/11 19/11/10 25/08/10 - -
Price 0.2000 0.2000 0.2700 0.2800 0.3300 0.3000 0.0000 -
P/RPS 0.18 0.18 0.25 0.24 0.32 0.29 0.00 -
  QoQ % 0.00% -28.00% 4.17% -25.00% 10.34% 0.00% -
  Horiz. % 62.07% 62.07% 86.21% 82.76% 110.34% 100.00% -
P/EPS 1.03 1.07 1.46 1.44 1.91 1.76 0.00 -
  QoQ % -3.74% -26.71% 1.39% -24.61% 8.52% 0.00% -
  Horiz. % 58.52% 60.80% 82.95% 81.82% 108.52% 100.00% -
EY 97.09 93.86 68.67 69.60 52.26 56.95 0.00 -
  QoQ % 3.44% 36.68% -1.34% 33.18% -8.24% 0.00% -
  Horiz. % 170.48% 164.81% 120.58% 122.21% 91.76% 100.00% -
DY 4.54 4.54 8.65 8.93 4.55 5.00 0.00 -
  QoQ % 0.00% -47.51% -3.14% 96.26% -9.00% 0.00% -
  Horiz. % 90.80% 90.80% 173.00% 178.60% 91.00% 100.00% -
P/NAPS 0.00 0.00 0.00 0.50 0.62 0.59 0.00 -
  QoQ % 0.00% 0.00% 0.00% -19.35% 5.08% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 84.75% 105.08% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers