Highlights

[XDL] QoQ TTM Result on 2012-12-31 [#4]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -5.99%    YoY -     -3.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 360,006 408,121 451,388 492,149 506,901 502,019 518,663 -21.59%
  QoQ % -11.79% -9.59% -8.28% -2.91% 0.97% -3.21% -
  Horiz. % 69.41% 78.69% 87.03% 94.89% 97.73% 96.79% 100.00%
PBT 72,624 89,043 102,350 115,399 122,519 121,352 120,968 -28.81%
  QoQ % -18.44% -13.00% -11.31% -5.81% 0.96% 0.32% -
  Horiz. % 60.04% 73.61% 84.61% 95.40% 101.28% 100.32% 100.00%
Tax -18,951 -22,867 -26,056 -29,467 -31,115 -30,829 -30,645 -27.39%
  QoQ % 17.13% 12.24% 11.58% 5.30% -0.93% -0.60% -
  Horiz. % 61.84% 74.62% 85.03% 96.16% 101.53% 100.60% 100.00%
NP 53,673 66,176 76,294 85,932 91,404 90,523 90,323 -29.30%
  QoQ % -18.89% -13.26% -11.22% -5.99% 0.97% 0.22% -
  Horiz. % 59.42% 73.27% 84.47% 95.14% 101.20% 100.22% 100.00%
NP to SH 53,673 66,176 76,294 85,932 91,404 90,523 90,323 -29.30%
  QoQ % -18.89% -13.26% -11.22% -5.99% 0.97% 0.22% -
  Horiz. % 59.42% 73.27% 84.47% 95.14% 101.20% 100.22% 100.00%
Tax Rate 26.09 % 25.68 % 25.46 % 25.53 % 25.40 % 25.40 % 25.33 % 1.99%
  QoQ % 1.60% 0.86% -0.27% 0.51% 0.00% 0.28% -
  Horiz. % 103.00% 101.38% 100.51% 100.79% 100.28% 100.28% 100.00%
Total Cost 306,333 341,945 375,094 406,217 415,497 411,496 428,340 -20.01%
  QoQ % -10.41% -8.84% -7.66% -2.23% 0.97% -3.93% -
  Horiz. % 71.52% 79.83% 87.57% 94.84% 97.00% 96.07% 100.00%
Net Worth 0 0 0 391,540 0 414,020 357,780 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 15.72% -
  Horiz. % 0.00% 0.00% 0.00% 109.44% 0.00% 115.72% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 0 0 0 391,540 0 414,020 357,780 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 15.72% -
  Horiz. % 0.00% 0.00% 0.00% 109.44% 0.00% 115.72% 100.00%
NOSH 727,569 727,692 725,862 725,075 725,700 726,351 701,530 2.46%
  QoQ % -0.02% 0.25% 0.11% -0.09% -0.09% 3.54% -
  Horiz. % 103.71% 103.73% 103.47% 103.36% 103.45% 103.54% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.91 % 16.21 % 16.90 % 17.46 % 18.03 % 18.03 % 17.41 % -9.81%
  QoQ % -8.02% -4.08% -3.21% -3.16% 0.00% 3.56% -
  Horiz. % 85.64% 93.11% 97.07% 100.29% 103.56% 103.56% 100.00%
ROE - % - % - % 21.95 % - % 21.86 % 25.25 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -13.43% -
  Horiz. % 0.00% 0.00% 0.00% 86.93% 0.00% 86.57% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 49.48 56.08 62.19 67.88 69.85 69.12 73.93 -23.47%
  QoQ % -11.77% -9.82% -8.38% -2.82% 1.06% -6.51% -
  Horiz. % 66.93% 75.86% 84.12% 91.82% 94.48% 93.49% 100.00%
EPS 7.38 9.09 10.51 11.85 12.60 12.46 12.88 -30.99%
  QoQ % -18.81% -13.51% -11.31% -5.95% 1.12% -3.26% -
  Horiz. % 57.30% 70.57% 81.60% 92.00% 97.83% 96.74% 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 0.0000 0.0000 0.0000 0.5400 0.0000 0.5700 0.5100 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 11.76% -
  Horiz. % 0.00% 0.00% 0.00% 105.88% 0.00% 111.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,804,883
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 19.95 22.61 25.01 27.27 28.08 27.81 28.74 -21.58%
  QoQ % -11.76% -9.60% -8.29% -2.88% 0.97% -3.24% -
  Horiz. % 69.42% 78.67% 87.02% 94.89% 97.70% 96.76% 100.00%
EPS 2.97 3.67 4.23 4.76 5.06 5.02 5.00 -29.31%
  QoQ % -19.07% -13.24% -11.13% -5.93% 0.80% 0.40% -
  Horiz. % 59.40% 73.40% 84.60% 95.20% 101.20% 100.40% 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 0.0000 0.0000 0.0000 0.2169 0.0000 0.2294 0.1982 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 15.74% -
  Horiz. % 0.00% 0.00% 0.00% 109.43% 0.00% 115.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.2650 0.1850 0.1900 0.1900 0.1900 0.2300 0.2500 -
P/RPS 0.54 0.33 0.31 0.28 0.27 0.33 0.34 36.09%
  QoQ % 63.64% 6.45% 10.71% 3.70% -18.18% -2.94% -
  Horiz. % 158.82% 97.06% 91.18% 82.35% 79.41% 97.06% 100.00%
P/EPS 3.59 2.03 1.81 1.60 1.51 1.85 1.94 50.67%
  QoQ % 76.85% 12.15% 13.12% 5.96% -18.38% -4.64% -
  Horiz. % 185.05% 104.64% 93.30% 82.47% 77.84% 95.36% 100.00%
EY 27.84 49.16 55.32 62.38 66.29 54.19 51.50 -33.61%
  QoQ % -43.37% -11.14% -11.32% -5.90% 22.33% 5.22% -
  Horiz. % 54.06% 95.46% 107.42% 121.13% 128.72% 105.22% 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 0.00 0.00 0.00 0.35 0.00 0.40 0.49 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -18.37% -
  Horiz. % 0.00% 0.00% 0.00% 71.43% 0.00% 81.63% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 20/08/13 20/05/13 25/02/13 26/11/12 27/08/12 31/05/12 -
Price 0.3350 0.2300 0.2100 0.1900 0.2100 0.2100 0.2200 -
P/RPS 0.68 0.41 0.34 0.28 0.30 0.30 0.30 72.47%
  QoQ % 65.85% 20.59% 21.43% -6.67% 0.00% 0.00% -
  Horiz. % 226.67% 136.67% 113.33% 93.33% 100.00% 100.00% 100.00%
P/EPS 4.54 2.53 2.00 1.60 1.67 1.69 1.71 91.62%
  QoQ % 79.45% 26.50% 25.00% -4.19% -1.18% -1.17% -
  Horiz. % 265.50% 147.95% 116.96% 93.57% 97.66% 98.83% 100.00%
EY 22.02 39.54 50.05 62.38 59.98 59.35 58.52 -47.85%
  QoQ % -44.31% -21.00% -19.77% 4.00% 1.06% 1.42% -
  Horiz. % 37.63% 67.57% 85.53% 106.60% 102.49% 101.42% 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 0.00 0.00 0.00 0.35 0.00 0.37 0.43 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -13.95% -
  Horiz. % 0.00% 0.00% 0.00% 81.40% 0.00% 86.05% 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.
 


 

271  247  564  1229 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.495+0.015 
 HSI-C7F 0.34+0.015 
 GPACKET-WB 0.320.00 
 JCY 0.20+0.01 
 KEYASIC 0.075+0.01 
 HSI-H8B 0.18-0.01 
 UCREST 0.175+0.03 
 MTAG 0.55+0.01 
 MPAY 0.125+0.015 
 ISTONE 0.245-0.01 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
7. JAKS - 一个大起大落的公司! Stockpick2u
8. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
Partners & Brokers