Highlights

[XDL] QoQ TTM Result on 2017-12-31 [#4]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     4.41%    YoY -     139.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 462,496 487,244 511,496 542,422 569,218 548,937 526,668 -8.29%
  QoQ % -5.08% -4.74% -5.70% -4.71% 3.69% 4.23% -
  Horiz. % 87.82% 92.51% 97.12% 102.99% 108.08% 104.23% 100.00%
PBT 29,674 28,232 25,939 24,851 23,806 18,346 14,509 61.05%
  QoQ % 5.11% 8.84% 4.38% 4.39% 29.76% 26.45% -
  Horiz. % 204.52% 194.58% 178.78% 171.28% 164.08% 126.45% 100.00%
Tax -10,514 -9,356 -8,558 -8,264 -7,919 -6,320 -5,208 59.67%
  QoQ % -12.38% -9.32% -3.56% -4.36% -25.30% -21.35% -
  Horiz. % 201.88% 179.65% 164.32% 158.68% 152.05% 121.35% 100.00%
NP 19,160 18,876 17,381 16,587 15,887 12,026 9,301 61.83%
  QoQ % 1.50% 8.60% 4.79% 4.41% 32.11% 29.30% -
  Horiz. % 206.00% 202.95% 186.87% 178.34% 170.81% 129.30% 100.00%
NP to SH 19,160 18,876 17,381 16,587 15,887 12,026 9,301 61.83%
  QoQ % 1.50% 8.60% 4.79% 4.41% 32.11% 29.30% -
  Horiz. % 206.00% 202.95% 186.87% 178.34% 170.81% 129.30% 100.00%
Tax Rate 35.43 % 33.14 % 32.99 % 33.25 % 33.26 % 34.45 % 35.89 % -0.86%
  QoQ % 6.91% 0.45% -0.78% -0.03% -3.45% -4.01% -
  Horiz. % 98.72% 92.34% 91.92% 92.64% 92.67% 95.99% 100.00%
Total Cost 443,336 468,368 494,115 525,835 553,331 536,911 517,367 -9.77%
  QoQ % -5.34% -5.21% -6.03% -4.97% 3.06% 3.78% -
  Horiz. % 85.69% 90.53% 95.51% 101.64% 106.95% 103.78% 100.00%
Net Worth 1,365,366 1,155,562 1,270,834 1,266,875 1,264,180 1,258,789 1,247,196 6.21%
  QoQ % 18.16% -9.07% 0.31% 0.21% 0.43% 0.93% -
  Horiz. % 109.47% 92.65% 101.90% 101.58% 101.36% 100.93% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,365,366 1,155,562 1,270,834 1,266,875 1,264,180 1,258,789 1,247,196 6.21%
  QoQ % 18.16% -9.07% 0.31% 0.21% 0.43% 0.93% -
  Horiz. % 109.47% 92.65% 101.90% 101.58% 101.36% 100.93% 100.00%
NOSH 1,757,229 1,416,130 1,351,952 1,347,740 673,870 673,870 2,682,142 -24.55%
  QoQ % 24.09% 4.75% 0.31% 100.00% 0.00% -74.88% -
  Horiz. % 65.52% 52.80% 50.41% 50.25% 25.12% 25.12% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.14 % 3.87 % 3.40 % 3.06 % 2.79 % 2.19 % 1.77 % 76.11%
  QoQ % 6.98% 13.82% 11.11% 9.68% 27.40% 23.73% -
  Horiz. % 233.90% 218.64% 192.09% 172.88% 157.63% 123.73% 100.00%
ROE 1.40 % 1.63 % 1.37 % 1.31 % 1.26 % 0.96 % 0.75 % 51.55%
  QoQ % -14.11% 18.98% 4.58% 3.97% 31.25% 28.00% -
  Horiz. % 186.67% 217.33% 182.67% 174.67% 168.00% 128.00% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 26.32 34.41 37.83 40.25 84.47 81.46 19.64 21.53%
  QoQ % -23.51% -9.04% -6.01% -52.35% 3.70% 314.77% -
  Horiz. % 134.01% 175.20% 192.62% 204.94% 430.09% 414.77% 100.00%
EPS 1.09 1.33 1.29 1.23 2.36 1.78 0.35 113.11%
  QoQ % -18.05% 3.10% 4.88% -47.88% 32.58% 408.57% -
  Horiz. % 311.43% 380.00% 368.57% 351.43% 674.29% 508.57% 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 0.7770 0.8160 0.9400 0.9400 1.8760 1.8680 0.4650 40.77%
  QoQ % -4.78% -13.19% 0.00% -49.89% 0.43% 301.72% -
  Horiz. % 167.10% 175.48% 202.15% 202.15% 403.44% 401.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,804,883
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 25.62 27.00 28.34 30.05 31.54 30.41 29.18 -8.30%
  QoQ % -5.11% -4.73% -5.69% -4.72% 3.72% 4.22% -
  Horiz. % 87.80% 92.53% 97.12% 102.98% 108.09% 104.22% 100.00%
EPS 1.06 1.05 0.96 0.92 0.88 0.67 0.52 60.70%
  QoQ % 0.95% 9.37% 4.35% 4.55% 31.34% 28.85% -
  Horiz. % 203.85% 201.92% 184.62% 176.92% 169.23% 128.85% 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 0.7565 0.6402 0.7041 0.7019 0.7004 0.6974 0.6910 6.22%
  QoQ % 18.17% -9.08% 0.31% 0.21% 0.43% 0.93% -
  Horiz. % 109.48% 92.65% 101.90% 101.58% 101.36% 100.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.1450 0.1400 0.1500 0.2900 0.2900 0.2600 0.0350 -
P/RPS 0.55 0.41 0.40 0.72 0.34 0.32 0.18 110.43%
  QoQ % 34.15% 2.50% -44.44% 111.76% 6.25% 77.78% -
  Horiz. % 305.56% 227.78% 222.22% 400.00% 188.89% 177.78% 100.00%
P/EPS 13.30 10.50 11.67 23.56 12.30 14.57 10.09 20.20%
  QoQ % 26.67% -10.03% -50.47% 91.54% -15.58% 44.40% -
  Horiz. % 131.81% 104.06% 115.66% 233.50% 121.90% 144.40% 100.00%
EY 7.52 9.52 8.57 4.24 8.13 6.86 9.91 -16.79%
  QoQ % -21.01% 11.09% 102.12% -47.85% 18.51% -30.78% -
  Horiz. % 75.88% 96.06% 86.48% 42.79% 82.04% 69.22% 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 0.19 0.17 0.16 0.31 0.15 0.14 0.08 77.92%
  QoQ % 11.76% 6.25% -48.39% 106.67% 7.14% 75.00% -
  Horiz. % 237.50% 212.50% 200.00% 387.50% 187.50% 175.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 21/08/18 30/05/18 26/02/18 30/11/17 15/08/17 19/05/17 -
Price 0.1150 0.1950 0.1250 0.1900 0.2850 0.2350 0.2700 -
P/RPS 0.44 0.57 0.33 0.47 0.34 0.29 1.38 -53.30%
  QoQ % -22.81% 72.73% -29.79% 38.24% 17.24% -78.99% -
  Horiz. % 31.88% 41.30% 23.91% 34.06% 24.64% 21.01% 100.00%
P/EPS 10.55 14.63 9.72 15.44 12.09 13.17 77.86 -73.59%
  QoQ % -27.89% 50.51% -37.05% 27.71% -8.20% -83.09% -
  Horiz. % 13.55% 18.79% 12.48% 19.83% 15.53% 16.91% 100.00%
EY 9.48 6.84 10.28 6.48 8.27 7.59 1.28 279.49%
  QoQ % 38.60% -33.46% 58.64% -21.64% 8.96% 492.97% -
  Horiz. % 740.62% 534.38% 803.12% 506.25% 646.09% 592.97% 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 0.24 0.13 0.20 0.15 0.13 0.58 -59.37%
  QoQ % -37.50% 84.62% -35.00% 33.33% 15.38% -77.59% -
  Horiz. % 25.86% 41.38% 22.41% 34.48% 25.86% 22.41% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers