Highlights

[XDL] QoQ TTM Result on 2016-12-31 [#4]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     42.56%    YoY -     2.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 569,218 548,937 526,668 503,834 501,809 515,457 553,179 1.92%
  QoQ % 3.69% 4.23% 4.53% 0.40% -2.65% -6.82% -
  Horiz. % 102.90% 99.23% 95.21% 91.08% 90.71% 93.18% 100.00%
PBT 23,806 18,346 14,509 11,270 9,231 9,963 8,733 95.02%
  QoQ % 29.76% 26.45% 28.74% 22.09% -7.35% 14.08% -
  Horiz. % 272.60% 210.08% 166.14% 129.05% 105.70% 114.08% 100.00%
Tax -7,919 -6,320 -5,208 -4,336 -4,367 -4,704 -4,580 44.01%
  QoQ % -25.30% -21.35% -20.11% 0.71% 7.16% -2.71% -
  Horiz. % 172.90% 137.99% 113.71% 94.67% 95.35% 102.71% 100.00%
NP 15,887 12,026 9,301 6,934 4,864 5,259 4,153 144.40%
  QoQ % 32.11% 29.30% 34.14% 42.56% -7.51% 26.63% -
  Horiz. % 382.54% 289.57% 223.96% 166.96% 117.12% 126.63% 100.00%
NP to SH 15,887 12,026 9,301 6,934 4,864 5,259 4,153 144.40%
  QoQ % 32.11% 29.30% 34.14% 42.56% -7.51% 26.63% -
  Horiz. % 382.54% 289.57% 223.96% 166.96% 117.12% 126.63% 100.00%
Tax Rate 33.26 % 34.45 % 35.89 % 38.47 % 47.31 % 47.21 % 52.44 % -26.16%
  QoQ % -3.45% -4.01% -6.71% -18.69% 0.21% -9.97% -
  Horiz. % 63.42% 65.69% 68.44% 73.36% 90.22% 90.03% 100.00%
Total Cost 553,331 536,911 517,367 496,900 496,945 510,198 549,026 0.52%
  QoQ % 3.06% 3.78% 4.12% -0.01% -2.60% -7.07% -
  Horiz. % 100.78% 97.79% 94.23% 90.51% 90.51% 92.93% 100.00%
Net Worth 1,264,180 1,258,789 1,247,196 1,239,921 1,239,920 1,224,366 1,276,960 -0.67%
  QoQ % 0.43% 0.93% 0.59% 0.00% 1.27% -4.12% -
  Horiz. % 99.00% 98.58% 97.67% 97.10% 97.10% 95.88% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,264,180 1,258,789 1,247,196 1,239,921 1,239,920 1,224,366 1,276,960 -0.67%
  QoQ % 0.43% 0.93% 0.59% 0.00% 1.27% -4.12% -
  Horiz. % 99.00% 98.58% 97.67% 97.10% 97.10% 95.88% 100.00%
NOSH 673,870 673,870 2,682,142 2,695,482 2,695,479 2,661,666 2,775,999 -61.05%
  QoQ % 0.00% -74.88% -0.49% 0.00% 1.27% -4.12% -
  Horiz. % 24.27% 24.27% 96.62% 97.10% 97.10% 95.88% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.79 % 2.19 % 1.77 % 1.38 % 0.97 % 1.02 % 0.75 % 139.89%
  QoQ % 27.40% 23.73% 28.26% 42.27% -4.90% 36.00% -
  Horiz. % 372.00% 292.00% 236.00% 184.00% 129.33% 136.00% 100.00%
ROE 1.26 % 0.96 % 0.75 % 0.56 % 0.39 % 0.43 % 0.33 % 144.09%
  QoQ % 31.25% 28.00% 33.93% 43.59% -9.30% 30.30% -
  Horiz. % 381.82% 290.91% 227.27% 169.70% 118.18% 130.30% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 84.47 81.46 19.64 18.69 18.62 19.37 19.93 161.67%
  QoQ % 3.70% 314.77% 5.08% 0.38% -3.87% -2.81% -
  Horiz. % 423.83% 408.73% 98.54% 93.78% 93.43% 97.19% 100.00%
EPS 2.36 1.78 0.35 0.26 0.18 0.20 0.15 526.83%
  QoQ % 32.58% 408.57% 34.62% 44.44% -10.00% 33.33% -
  Horiz. % 1,573.33% 1,186.67% 233.33% 173.33% 120.00% 133.33% 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 1.8760 1.8680 0.4650 0.4600 0.4600 0.4600 0.4600 155.04%
  QoQ % 0.43% 301.72% 1.09% 0.00% 0.00% 0.00% -
  Horiz. % 407.83% 406.09% 101.09% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 21.03 20.28 19.45 18.61 18.54 19.04 20.43 1.95%
  QoQ % 3.70% 4.27% 4.51% 0.38% -2.63% -6.80% -
  Horiz. % 102.94% 99.27% 95.20% 91.09% 90.75% 93.20% 100.00%
EPS 0.59 0.44 0.34 0.26 0.18 0.19 0.15 148.97%
  QoQ % 34.09% 29.41% 30.77% 44.44% -5.26% 26.67% -
  Horiz. % 393.33% 293.33% 226.67% 173.33% 120.00% 126.67% 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 0.4669 0.4650 0.4607 0.4580 0.4580 0.4522 0.4717 -0.68%
  QoQ % 0.41% 0.93% 0.59% 0.00% 1.28% -4.13% -
  Horiz. % 98.98% 98.58% 97.67% 97.10% 97.10% 95.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.2900 0.2600 0.0350 0.0250 0.0300 0.0350 0.0500 -
P/RPS 0.34 0.32 0.18 0.13 0.16 0.18 0.25 22.73%
  QoQ % 6.25% 77.78% 38.46% -18.75% -11.11% -28.00% -
  Horiz. % 136.00% 128.00% 72.00% 52.00% 64.00% 72.00% 100.00%
P/EPS 12.30 14.57 10.09 9.72 16.63 17.71 33.42 -48.61%
  QoQ % -15.58% 44.40% 3.81% -41.55% -6.10% -47.01% -
  Horiz. % 36.80% 43.60% 30.19% 29.08% 49.76% 52.99% 100.00%
EY 8.13 6.86 9.91 10.29 6.02 5.65 2.99 94.69%
  QoQ % 18.51% -30.78% -3.69% 70.93% 6.55% 88.96% -
  Horiz. % 271.91% 229.43% 331.44% 344.15% 201.34% 188.96% 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 0.15 0.14 0.08 0.05 0.07 0.08 0.11 22.95%
  QoQ % 7.14% 75.00% 60.00% -28.57% -12.50% -27.27% -
  Horiz. % 136.36% 127.27% 72.73% 45.45% 63.64% 72.73% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 15/08/17 19/05/17 27/02/17 25/11/16 25/08/16 13/05/16 -
Price 0.2850 0.2350 0.2700 0.0300 0.0250 0.0350 0.0400 -
P/RPS 0.34 0.29 1.38 0.16 0.13 0.18 0.20 42.39%
  QoQ % 17.24% -78.99% 762.50% 23.08% -27.78% -10.00% -
  Horiz. % 170.00% 145.00% 690.00% 80.00% 65.00% 90.00% 100.00%
P/EPS 12.09 13.17 77.86 11.66 13.85 17.71 26.74 -41.06%
  QoQ % -8.20% -83.09% 567.75% -15.81% -21.80% -33.77% -
  Horiz. % 45.21% 49.25% 291.17% 43.61% 51.80% 66.23% 100.00%
EY 8.27 7.59 1.28 8.57 7.22 5.65 3.74 69.65%
  QoQ % 8.96% 492.97% -85.06% 18.70% 27.79% 51.07% -
  Horiz. % 221.12% 202.94% 34.22% 229.14% 193.05% 151.07% 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 0.15 0.13 0.58 0.07 0.05 0.08 0.09 40.53%
  QoQ % 15.38% -77.59% 728.57% 40.00% -37.50% -11.11% -
  Horiz. % 166.67% 144.44% 644.44% 77.78% 55.56% 88.89% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers