Highlights

[XDL] QoQ TTM Result on 2011-12-31 [#4]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     3.81%    YoY -     13.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 506,901 502,019 518,663 504,504 502,126 490,294 465,234 5.87%
  QoQ % 0.97% -3.21% 2.81% 0.47% 2.41% 5.39% -
  Horiz. % 108.96% 107.91% 111.48% 108.44% 107.93% 105.39% 100.00%
PBT 122,519 121,352 120,968 118,699 116,356 112,825 108,572 8.37%
  QoQ % 0.96% 0.32% 1.91% 2.01% 3.13% 3.92% -
  Horiz. % 112.85% 111.77% 111.42% 109.33% 107.17% 103.92% 100.00%
Tax -31,115 -30,829 -30,645 -30,014 -30,925 -30,213 -29,215 4.28%
  QoQ % -0.93% -0.60% -2.10% 2.95% -2.36% -3.42% -
  Horiz. % 106.50% 105.52% 104.89% 102.73% 105.85% 103.42% 100.00%
NP 91,404 90,523 90,323 88,685 85,431 82,612 79,357 9.85%
  QoQ % 0.97% 0.22% 1.85% 3.81% 3.41% 4.10% -
  Horiz. % 115.18% 114.07% 113.82% 111.75% 107.65% 104.10% 100.00%
NP to SH 91,404 90,523 90,323 88,685 85,431 82,612 79,357 9.85%
  QoQ % 0.97% 0.22% 1.85% 3.81% 3.41% 4.10% -
  Horiz. % 115.18% 114.07% 113.82% 111.75% 107.65% 104.10% 100.00%
Tax Rate 25.40 % 25.40 % 25.33 % 25.29 % 26.58 % 26.78 % 26.91 % -3.77%
  QoQ % 0.00% 0.28% 0.16% -4.85% -0.75% -0.48% -
  Horiz. % 94.39% 94.39% 94.13% 93.98% 98.77% 99.52% 100.00%
Total Cost 415,497 411,496 428,340 415,819 416,695 407,682 385,877 5.04%
  QoQ % 0.97% -3.93% 3.01% -0.21% 2.21% 5.65% -
  Horiz. % 107.68% 106.64% 111.00% 107.76% 107.99% 105.65% 100.00%
Net Worth 0 414,020 357,780 215,710 0 0 0 -
  QoQ % 0.00% 15.72% 65.86% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 191.93% 165.86% 100.00% - - -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 0 0 0 0 3,998 3,998 10,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -60.02% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 39.98% 39.98% 100.00%
Div Payout % - % - % - % - % 4.68 % 4.84 % 12.60 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -3.31% -61.59% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 37.14% 38.41% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 0 414,020 357,780 215,710 0 0 0 -
  QoQ % 0.00% 15.72% 65.86% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 191.93% 165.86% 100.00% - - -
NOSH 725,700 726,351 701,530 440,224 439,963 440,063 428,004 42.05%
  QoQ % -0.09% 3.54% 59.36% 0.06% -0.02% 2.82% -
  Horiz. % 169.55% 169.71% 163.91% 102.86% 102.79% 102.82% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 18.03 % 18.03 % 17.41 % 17.58 % 17.01 % 16.85 % 17.06 % 3.75%
  QoQ % 0.00% 3.56% -0.97% 3.35% 0.95% -1.23% -
  Horiz. % 105.69% 105.69% 102.05% 103.05% 99.71% 98.77% 100.00%
ROE - % 21.86 % 25.25 % 41.11 % - % - % - % -
  QoQ % 0.00% -13.43% -38.58% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 53.17% 61.42% 100.00% - - -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 69.85 69.12 73.93 114.60 114.13 111.41 108.70 -25.47%
  QoQ % 1.06% -6.51% -35.49% 0.41% 2.44% 2.49% -
  Horiz. % 64.26% 63.59% 68.01% 105.43% 105.00% 102.49% 100.00%
EPS 12.60 12.46 12.88 20.15 19.42 18.77 18.54 -22.65%
  QoQ % 1.12% -3.26% -36.08% 3.76% 3.46% 1.24% -
  Horiz. % 67.96% 67.21% 69.47% 108.68% 104.75% 101.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.91 0.91 2.34 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -61.11% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 38.89% 38.89% 100.00%
NAPS 0.0000 0.5700 0.5100 0.4900 0.0000 0.0000 0.0000 -
  QoQ % 0.00% 11.76% 4.08% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 116.33% 104.08% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 18.72 18.54 19.16 18.63 18.55 18.11 17.18 5.87%
  QoQ % 0.97% -3.24% 2.84% 0.43% 2.43% 5.41% -
  Horiz. % 108.96% 107.92% 111.53% 108.44% 107.97% 105.41% 100.00%
EPS 3.38 3.34 3.34 3.28 3.16 3.05 2.93 9.96%
  QoQ % 1.20% 0.00% 1.83% 3.80% 3.61% 4.10% -
  Horiz. % 115.36% 113.99% 113.99% 111.95% 107.85% 104.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.15 0.15 0.37 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -59.46% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 40.54% 40.54% 100.00%
NAPS 0.0000 0.1529 0.1322 0.0797 0.0000 0.0000 0.0000 -
  QoQ % 0.00% 15.66% 65.87% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 191.84% 165.87% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.1900 0.2300 0.2500 0.2000 0.1900 0.2700 0.2700 -
P/RPS 0.27 0.33 0.34 0.17 0.17 0.24 0.25 5.25%
  QoQ % -18.18% -2.94% 100.00% 0.00% -29.17% -4.00% -
  Horiz. % 108.00% 132.00% 136.00% 68.00% 68.00% 96.00% 100.00%
P/EPS 1.51 1.85 1.94 0.99 0.98 1.44 1.46 2.26%
  QoQ % -18.38% -4.64% 95.96% 1.02% -31.94% -1.37% -
  Horiz. % 103.42% 126.71% 132.88% 67.81% 67.12% 98.63% 100.00%
EY 66.29 54.19 51.50 100.73 102.20 69.53 68.67 -2.32%
  QoQ % 22.33% 5.22% -48.87% -1.44% 46.99% 1.25% -
  Horiz. % 96.53% 78.91% 75.00% 146.69% 148.83% 101.25% 100.00%
DY 0.00 0.00 0.00 0.00 4.78 3.36 8.65 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 42.26% -61.16% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 55.26% 38.84% 100.00%
P/NAPS 0.00 0.40 0.49 0.41 0.00 0.00 0.00 -
  QoQ % 0.00% -18.37% 19.51% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 97.56% 119.51% 100.00% - - -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 27/08/12 31/05/12 23/02/12 24/11/11 29/08/11 31/05/11 -
Price 0.2100 0.2100 0.2200 0.2700 0.2000 0.2000 0.2700 -
P/RPS 0.30 0.30 0.30 0.24 0.18 0.18 0.25 12.89%
  QoQ % 0.00% 0.00% 25.00% 33.33% 0.00% -28.00% -
  Horiz. % 120.00% 120.00% 120.00% 96.00% 72.00% 72.00% 100.00%
P/EPS 1.67 1.69 1.71 1.34 1.03 1.07 1.46 9.35%
  QoQ % -1.18% -1.17% 27.61% 30.10% -3.74% -26.71% -
  Horiz. % 114.38% 115.75% 117.12% 91.78% 70.55% 73.29% 100.00%
EY 59.98 59.35 58.52 74.61 97.09 93.86 68.67 -8.60%
  QoQ % 1.06% 1.42% -21.57% -23.15% 3.44% 36.68% -
  Horiz. % 87.35% 86.43% 85.22% 108.65% 141.39% 136.68% 100.00%
DY 0.00 0.00 0.00 0.00 4.54 4.54 8.65 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -47.51% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 52.49% 52.49% 100.00%
P/NAPS 0.00 0.37 0.43 0.55 0.00 0.00 0.00 -
  QoQ % 0.00% -13.95% -21.82% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

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