Highlights

[XDL] QoQ TTM Result on 2010-03-31 [#1]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 18-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     57.05%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 465,081 416,525 408,685 293,009 194,487 117,408 0 -
  QoQ % 11.66% 1.92% 39.48% 50.66% 65.65% 0.00% -
  Horiz. % 396.12% 354.77% 348.09% 249.56% 165.65% 100.00% -
PBT 106,777 94,103 93,818 68,032 44,013 29,303 0 -
  QoQ % 13.47% 0.30% 37.90% 54.57% 50.20% 0.00% -
  Horiz. % 364.39% 321.14% 320.17% 232.17% 150.20% 100.00% -
Tax -28,864 -25,125 -25,456 -18,917 -12,739 -7,999 0 -
  QoQ % -14.88% 1.30% -34.57% -48.50% -59.26% 0.00% -
  Horiz. % 360.85% 314.10% 318.24% 236.49% 159.26% 100.00% -
NP 77,913 68,978 68,362 49,115 31,274 21,304 0 -
  QoQ % 12.95% 0.90% 39.19% 57.05% 46.80% 0.00% -
  Horiz. % 365.72% 323.78% 320.89% 230.54% 146.80% 100.00% -
NP to SH 77,913 68,978 68,362 49,115 31,274 21,304 0 -
  QoQ % 12.95% 0.90% 39.19% 57.05% 46.80% 0.00% -
  Horiz. % 365.72% 323.78% 320.89% 230.54% 146.80% 100.00% -
Tax Rate 27.03 % 26.70 % 27.13 % 27.81 % 28.94 % 27.30 % - % -
  QoQ % 1.24% -1.58% -2.45% -3.90% 6.01% 0.00% -
  Horiz. % 99.01% 97.80% 99.38% 101.87% 106.01% 100.00% -
Total Cost 387,168 347,547 340,323 243,894 163,213 96,104 0 -
  QoQ % 11.40% 2.12% 39.54% 49.43% 69.83% 0.00% -
  Horiz. % 402.86% 361.64% 354.12% 253.78% 169.83% 100.00% -
Net Worth 224,449 211,360 202,713 183,410 146,689 112,606 - -
  QoQ % 6.19% 4.27% 10.52% 25.03% 30.27% 0.00% -
  Horiz. % 199.32% 187.70% 180.02% 162.88% 130.27% 100.00% -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 10,000 6,002 6,002 0 0 0 0 -
  QoQ % 66.61% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.61% 100.00% 100.00% - - - -
Div Payout % 12.84 % 8.70 % 8.78 % - % - % - % - % -
  QoQ % 47.59% -0.91% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 146.24% 99.09% 100.00% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 224,449 211,360 202,713 183,410 146,689 112,606 - -
  QoQ % 6.19% 4.27% 10.52% 25.03% 30.27% 0.00% -
  Horiz. % 199.32% 187.70% 180.02% 162.88% 130.27% 100.00% -
NOSH 399,803 399,999 400,145 400,022 339,166 304,342 - -
  QoQ % -0.05% -0.04% 0.03% 17.94% 11.44% 0.00% -
  Horiz. % 131.37% 131.43% 131.48% 131.44% 111.44% 100.00% -
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 16.75 % 16.56 % 16.73 % 16.76 % 16.08 % 18.15 % - % -
  QoQ % 1.15% -1.02% -0.18% 4.23% -11.40% 0.00% -
  Horiz. % 92.29% 91.24% 92.18% 92.34% 88.60% 100.00% -
ROE 34.71 % 32.64 % 33.72 % 26.78 % 21.32 % 18.92 % - % -
  QoQ % 6.34% -3.20% 25.91% 25.61% 12.68% 0.00% -
  Horiz. % 183.46% 172.52% 178.22% 141.54% 112.68% 100.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 116.33 104.13 102.13 73.25 57.34 38.58 - -
  QoQ % 11.72% 1.96% 39.43% 27.75% 48.63% 0.00% -
  Horiz. % 301.53% 269.91% 264.72% 189.87% 148.63% 100.00% -
EPS 19.49 17.24 17.08 12.28 9.22 7.00 - -
  QoQ % 13.05% 0.94% 39.09% 33.19% 31.71% 0.00% -
  Horiz. % 278.43% 246.29% 244.00% 175.43% 131.71% 100.00% -
DPS 2.50 1.50 1.50 0.00 0.00 0.00 0.00 -
  QoQ % 66.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 100.00% 100.00% - - - -
NAPS 0.5614 0.5284 0.5066 0.4585 0.4325 0.3700 - -
  QoQ % 6.25% 4.30% 10.49% 6.01% 16.89% 0.00% -
  Horiz. % 151.73% 142.81% 136.92% 123.92% 116.89% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,804,883
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 25.77 23.08 22.64 16.23 10.78 6.51 - -
  QoQ % 11.66% 1.94% 39.49% 50.56% 65.59% 0.00% -
  Horiz. % 395.85% 354.53% 347.77% 249.31% 165.59% 100.00% -
EPS 4.32 3.82 3.79 2.72 1.73 1.18 - -
  QoQ % 13.09% 0.79% 39.34% 57.23% 46.61% 0.00% -
  Horiz. % 366.10% 323.73% 321.19% 230.51% 146.61% 100.00% -
DPS 0.55 0.33 0.33 0.00 0.00 0.00 0.00 -
  QoQ % 66.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 100.00% 100.00% - - - -
NAPS 0.1244 0.1171 0.1123 0.1016 0.0813 0.0624 - -
  QoQ % 6.23% 4.27% 10.53% 24.97% 30.29% 0.00% -
  Horiz. % 199.36% 187.66% 179.97% 162.82% 130.29% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 - - -
Price 0.3000 0.3200 0.2400 0.2500 0.3400 0.0000 0.0000 -
P/RPS 0.26 0.31 0.23 0.34 0.59 0.00 0.00 -
  QoQ % -16.13% 34.78% -32.35% -42.37% 0.00% 0.00% -
  Horiz. % 44.07% 52.54% 38.98% 57.63% 100.00% - -
P/EPS 1.54 1.86 1.40 2.04 3.69 0.00 0.00 -
  QoQ % -17.20% 32.86% -31.37% -44.72% 0.00% 0.00% -
  Horiz. % 41.73% 50.41% 37.94% 55.28% 100.00% - -
EY 64.96 53.89 71.18 49.11 27.12 0.00 0.00 -
  QoQ % 20.54% -24.29% 44.94% 81.08% 0.00% 0.00% -
  Horiz. % 239.53% 198.71% 262.46% 181.08% 100.00% - -
DY 8.33 4.69 6.25 0.00 0.00 0.00 0.00 -
  QoQ % 77.61% -24.96% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.28% 75.04% 100.00% - - - -
P/NAPS 0.53 0.61 0.47 0.55 0.79 0.00 0.00 -
  QoQ % -13.11% 29.79% -14.55% -30.38% 0.00% 0.00% -
  Horiz. % 67.09% 77.22% 59.49% 69.62% 100.00% - -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 19/11/10 25/08/10 - - - - -
Price 0.2800 0.3300 0.3000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 0.24 0.32 0.29 0.00 0.00 0.00 0.00 -
  QoQ % -25.00% 10.34% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.76% 110.34% 100.00% - - - -
P/EPS 1.44 1.91 1.76 0.00 0.00 0.00 0.00 -
  QoQ % -24.61% 8.52% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.82% 108.52% 100.00% - - - -
EY 69.60 52.26 56.95 0.00 0.00 0.00 0.00 -
  QoQ % 33.18% -8.24% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.21% 91.76% 100.00% - - - -
DY 8.93 4.55 5.00 0.00 0.00 0.00 0.00 -
  QoQ % 96.26% -9.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 178.60% 91.00% 100.00% - - - -
P/NAPS 0.50 0.62 0.59 0.00 0.00 0.00 0.00 -
  QoQ % -19.35% 5.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.75% 105.08% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

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