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 - 1,804,883
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 31.54 30.41 29.18 27.92 27.80 28.56 30.65 1.92%
  QoQ % 3.72% 4.22% 4.51% 0.43% -2.66% -6.82% -
  Horiz. % 102.90% 99.22% 95.20% 91.09% 90.70% 93.18% 100.00%
EPS 0.88 0.67 0.52 0.38 0.27 0.29 0.23 144.43%
  QoQ % 31.34% 28.85% 36.84% 40.74% -6.90% 26.09% -
  Horiz. % 382.61% 291.30% 226.09% 165.22% 117.39% 126.09% 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 0.7004 0.6974 0.6910 0.6870 0.6870 0.6784 0.7075 -0.67%
  QoQ % 0.43% 0.93% 0.58% 0.00% 1.27% -4.11% -
  Horiz. % 99.00% 98.57% 97.67% 97.10% 97.10% 95.89% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

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 THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers