Highlights

[XDL] QoQ TTM Result on 2014-12-31 [#4]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 10-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -21.89%    YoY -     -21.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 515,577 524,571 510,826 482,114 463,877 410,355 349,879 29.46%
  QoQ % -1.71% 2.69% 5.96% 3.93% 13.04% 17.28% -
  Horiz. % 147.36% 149.93% 146.00% 137.79% 132.58% 117.28% 100.00%
PBT 15,917 32,469 52,620 59,166 78,393 76,119 71,805 -63.34%
  QoQ % -50.98% -38.30% -11.06% -24.53% 2.99% 6.01% -
  Horiz. % 22.17% 45.22% 73.28% 82.40% 109.17% 106.01% 100.00%
Tax -2,518 -7,274 -12,937 -15,070 -21,937 -20,571 -18,652 -73.65%
  QoQ % 65.38% 43.77% 14.15% 31.30% -6.64% -10.29% -
  Horiz. % 13.50% 39.00% 69.36% 80.80% 117.61% 110.29% 100.00%
NP 13,399 25,195 39,683 44,096 56,456 55,548 53,153 -60.06%
  QoQ % -46.82% -36.51% -10.01% -21.89% 1.63% 4.51% -
  Horiz. % 25.21% 47.40% 74.66% 82.96% 106.21% 104.51% 100.00%
NP to SH 13,399 25,195 39,683 44,096 56,456 55,548 53,153 -60.06%
  QoQ % -46.82% -36.51% -10.01% -21.89% 1.63% 4.51% -
  Horiz. % 25.21% 47.40% 74.66% 82.96% 106.21% 104.51% 100.00%
Tax Rate 15.82 % 22.40 % 24.59 % 25.47 % 27.98 % 27.02 % 25.98 % -28.14%
  QoQ % -29.37% -8.91% -3.46% -8.97% 3.55% 4.00% -
  Horiz. % 60.89% 86.22% 94.65% 98.04% 107.70% 104.00% 100.00%
Total Cost 502,178 499,376 471,143 438,018 407,421 354,807 296,726 41.97%
  QoQ % 0.56% 5.99% 7.56% 7.51% 14.83% 19.57% -
  Horiz. % 169.24% 168.30% 158.78% 147.62% 137.31% 119.57% 100.00%
Net Worth 1,311,176 1,227,500 0 595,793 0 0 0 -
  QoQ % 6.82% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 220.07% 206.03% 0.00% 100.00% - - -
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,311,176 1,227,500 0 595,793 0 0 0 -
  QoQ % 6.82% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 220.07% 206.03% 0.00% 100.00% - - -
NOSH 1,311,176 1,227,500 1,164,761 1,145,757 1,144,307 1,149,705 1,084,117 13.50%
  QoQ % 6.82% 5.39% 1.66% 0.13% -0.47% 6.05% -
  Horiz. % 120.94% 113.23% 107.44% 105.69% 105.55% 106.05% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.60 % 4.80 % 7.77 % 9.15 % 12.17 % 13.54 % 15.19 % -69.14%
  QoQ % -45.83% -38.22% -15.08% -24.82% -10.12% -10.86% -
  Horiz. % 17.12% 31.60% 51.15% 60.24% 80.12% 89.14% 100.00%
ROE 1.02 % 2.05 % - % 7.40 % - % - % - % -
  QoQ % -50.24% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 13.78% 27.70% 0.00% 100.00% - - -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 39.32 42.73 43.86 42.08 40.54 35.69 32.27 14.07%
  QoQ % -7.98% -2.58% 4.23% 3.80% 13.59% 10.60% -
  Horiz. % 121.85% 132.41% 135.92% 130.40% 125.63% 110.60% 100.00%
EPS 1.02 2.05 3.41 3.85 4.93 4.83 4.90 -64.84%
  QoQ % -50.24% -39.88% -11.43% -21.91% 2.07% -1.43% -
  Horiz. % 20.82% 41.84% 69.59% 78.57% 100.61% 98.57% 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 1.0000 1.0000 0.0000 0.5200 0.0000 0.0000 0.0000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 192.31% 192.31% 0.00% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 19.04 19.38 18.87 17.81 17.13 15.16 12.92 29.47%
  QoQ % -1.75% 2.70% 5.95% 3.97% 12.99% 17.34% -
  Horiz. % 147.37% 150.00% 146.05% 137.85% 132.59% 117.34% 100.00%
EPS 0.49 0.93 1.47 1.63 2.09 2.05 1.96 -60.28%
  QoQ % -47.31% -36.73% -9.82% -22.01% 1.95% 4.59% -
  Horiz. % 25.00% 47.45% 75.00% 83.16% 106.63% 104.59% 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 0.4843 0.4534 0.0000 0.2201 0.0000 0.0000 0.0000 -
  QoQ % 6.82% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 220.04% 206.00% 0.00% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.1200 0.1350 0.1050 0.1000 0.1650 0.2000 0.2850 -
P/RPS 0.31 0.32 0.24 0.24 0.41 0.56 0.88 -50.09%
  QoQ % -3.12% 33.33% 0.00% -41.46% -26.79% -36.36% -
  Horiz. % 35.23% 36.36% 27.27% 27.27% 46.59% 63.64% 100.00%
P/EPS 11.74 6.58 3.08 2.60 3.34 4.14 5.81 59.76%
  QoQ % 78.42% 113.64% 18.46% -22.16% -19.32% -28.74% -
  Horiz. % 202.07% 113.25% 53.01% 44.75% 57.49% 71.26% 100.00%
EY 8.52 15.20 32.45 38.49 29.90 24.16 17.20 -37.37%
  QoQ % -43.95% -53.16% -15.69% 28.73% 23.76% 40.47% -
  Horiz. % 49.53% 88.37% 188.66% 223.78% 173.84% 140.47% 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 0.12 0.14 0.00 0.19 0.00 0.00 0.00 -
  QoQ % -14.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.16% 73.68% 0.00% 100.00% - - -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 27/08/15 28/05/15 10/02/15 26/11/14 19/08/14 21/05/14 -
Price 0.1100 0.1700 0.1100 0.1100 0.1350 0.1900 0.2050 -
P/RPS 0.28 0.40 0.25 0.26 0.33 0.53 0.64 -42.34%
  QoQ % -30.00% 60.00% -3.85% -21.21% -37.74% -17.19% -
  Horiz. % 43.75% 62.50% 39.06% 40.62% 51.56% 82.81% 100.00%
P/EPS 10.76 8.28 3.23 2.86 2.74 3.93 4.18 87.72%
  QoQ % 29.95% 156.35% 12.94% 4.38% -30.28% -5.98% -
  Horiz. % 257.42% 198.09% 77.27% 68.42% 65.55% 94.02% 100.00%
EY 9.29 12.07 30.97 34.99 36.55 25.43 23.92 -46.74%
  QoQ % -23.03% -61.03% -11.49% -4.27% 43.73% 6.31% -
  Horiz. % 38.84% 50.46% 129.47% 146.28% 152.80% 106.31% 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 0.11 0.17 0.00 0.21 0.00 0.00 0.00 -
  QoQ % -35.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 52.38% 80.95% 0.00% 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.
 


 

414  309  538  655 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.87-0.10 
 IWCITY 1.18-0.14 
 IRIS 0.185+0.015 
 EKOVEST-WB 0.37-0.11 
 BARAKAH 0.095+0.005 
 IMPIANA 0.055-0.01 
 SAPNRG 0.33+0.005 
 MTRONIC-WA 0.03+0.025 
 VELESTO 0.315+0.01 
 ARMADA 0.20-0.005 
Partners & Brokers