Highlights

[XDL] QoQ TTM Result on 2011-03-31 [#1]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 31-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     1.85%    YoY -     61.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 504,504 502,126 490,294 465,234 465,081 416,525 408,685 15.03%
  QoQ % 0.47% 2.41% 5.39% 0.03% 11.66% 1.92% -
  Horiz. % 123.45% 122.86% 119.97% 113.84% 113.80% 101.92% 100.00%
PBT 118,699 116,356 112,825 108,572 106,777 94,103 93,818 16.93%
  QoQ % 2.01% 3.13% 3.92% 1.68% 13.47% 0.30% -
  Horiz. % 126.52% 124.02% 120.26% 115.73% 113.81% 100.30% 100.00%
Tax -30,014 -30,925 -30,213 -29,215 -28,864 -25,125 -25,456 11.57%
  QoQ % 2.95% -2.36% -3.42% -1.22% -14.88% 1.30% -
  Horiz. % 117.91% 121.48% 118.69% 114.77% 113.39% 98.70% 100.00%
NP 88,685 85,431 82,612 79,357 77,913 68,978 68,362 18.89%
  QoQ % 3.81% 3.41% 4.10% 1.85% 12.95% 0.90% -
  Horiz. % 129.73% 124.97% 120.84% 116.08% 113.97% 100.90% 100.00%
NP to SH 88,685 85,431 82,612 79,357 77,913 68,978 68,362 18.89%
  QoQ % 3.81% 3.41% 4.10% 1.85% 12.95% 0.90% -
  Horiz. % 129.73% 124.97% 120.84% 116.08% 113.97% 100.90% 100.00%
Tax Rate 25.29 % 26.58 % 26.78 % 26.91 % 27.03 % 26.70 % 27.13 % -4.56%
  QoQ % -4.85% -0.75% -0.48% -0.44% 1.24% -1.58% -
  Horiz. % 93.22% 97.97% 98.71% 99.19% 99.63% 98.42% 100.00%
Total Cost 415,819 416,695 407,682 385,877 387,168 347,547 340,323 14.25%
  QoQ % -0.21% 2.21% 5.65% -0.33% 11.40% 2.12% -
  Horiz. % 122.18% 122.44% 119.79% 113.39% 113.76% 102.12% 100.00%
Net Worth 215,710 0 0 0 224,449 211,360 202,713 4.22%
  QoQ % 0.00% 0.00% 0.00% 0.00% 6.19% 4.27% -
  Horiz. % 106.41% 0.00% 0.00% 0.00% 110.72% 104.27% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 0 3,998 3,998 10,000 10,000 6,002 6,002 -
  QoQ % 0.00% 0.00% -60.02% 0.00% 66.61% 0.00% -
  Horiz. % 0.00% 66.61% 66.61% 166.61% 166.61% 100.00% 100.00%
Div Payout % - % 4.68 % 4.84 % 12.60 % 12.84 % 8.70 % 8.78 % -
  QoQ % 0.00% -3.31% -61.59% -1.87% 47.59% -0.91% -
  Horiz. % 0.00% 53.30% 55.13% 143.51% 146.24% 99.09% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 215,710 0 0 0 224,449 211,360 202,713 4.22%
  QoQ % 0.00% 0.00% 0.00% 0.00% 6.19% 4.27% -
  Horiz. % 106.41% 0.00% 0.00% 0.00% 110.72% 104.27% 100.00%
NOSH 440,224 439,963 440,063 428,004 399,803 399,999 400,145 6.55%
  QoQ % 0.06% -0.02% 2.82% 7.05% -0.05% -0.04% -
  Horiz. % 110.02% 109.95% 109.98% 106.96% 99.91% 99.96% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.58 % 17.01 % 16.85 % 17.06 % 16.75 % 16.56 % 16.73 % 3.35%
  QoQ % 3.35% 0.95% -1.23% 1.85% 1.15% -1.02% -
  Horiz. % 105.08% 101.67% 100.72% 101.97% 100.12% 98.98% 100.00%
ROE 41.11 % - % - % - % 34.71 % 32.64 % 33.72 % 14.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 6.34% -3.20% -
  Horiz. % 121.92% 0.00% 0.00% 0.00% 102.94% 96.80% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 114.60 114.13 111.41 108.70 116.33 104.13 102.13 7.96%
  QoQ % 0.41% 2.44% 2.49% -6.56% 11.72% 1.96% -
  Horiz. % 112.21% 111.75% 109.09% 106.43% 113.90% 101.96% 100.00%
EPS 20.15 19.42 18.77 18.54 19.49 17.24 17.08 11.62%
  QoQ % 3.76% 3.46% 1.24% -4.87% 13.05% 0.94% -
  Horiz. % 117.97% 113.70% 109.89% 108.55% 114.11% 100.94% 100.00%
DPS 0.00 0.91 0.91 2.34 2.50 1.50 1.50 -
  QoQ % 0.00% 0.00% -61.11% -6.40% 66.67% 0.00% -
  Horiz. % 0.00% 60.67% 60.67% 156.00% 166.67% 100.00% 100.00%
NAPS 0.4900 0.0000 0.0000 0.0000 0.5614 0.5284 0.5066 -2.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% 6.25% 4.30% -
  Horiz. % 96.72% 0.00% 0.00% 0.00% 110.82% 104.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,804,883
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 27.95 27.82 27.16 25.78 25.77 23.08 22.64 15.04%
  QoQ % 0.47% 2.43% 5.35% 0.04% 11.66% 1.94% -
  Horiz. % 123.45% 122.88% 119.96% 113.87% 113.83% 101.94% 100.00%
EPS 4.91 4.73 4.58 4.40 4.32 3.82 3.79 18.78%
  QoQ % 3.81% 3.28% 4.09% 1.85% 13.09% 0.79% -
  Horiz. % 129.55% 124.80% 120.84% 116.09% 113.98% 100.79% 100.00%
DPS 0.00 0.22 0.22 0.55 0.55 0.33 0.33 -
  QoQ % 0.00% 0.00% -60.00% 0.00% 66.67% 0.00% -
  Horiz. % 0.00% 66.67% 66.67% 166.67% 166.67% 100.00% 100.00%
NAPS 0.1195 0.0000 0.0000 0.0000 0.1244 0.1171 0.1123 4.22%
  QoQ % 0.00% 0.00% 0.00% 0.00% 6.23% 4.27% -
  Horiz. % 106.41% 0.00% 0.00% 0.00% 110.77% 104.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.2000 0.1900 0.2700 0.2700 0.3000 0.3200 0.2400 -
P/RPS 0.17 0.17 0.24 0.25 0.26 0.31 0.23 -18.21%
  QoQ % 0.00% -29.17% -4.00% -3.85% -16.13% 34.78% -
  Horiz. % 73.91% 73.91% 104.35% 108.70% 113.04% 134.78% 100.00%
P/EPS 0.99 0.98 1.44 1.46 1.54 1.86 1.40 -20.58%
  QoQ % 1.02% -31.94% -1.37% -5.19% -17.20% 32.86% -
  Horiz. % 70.71% 70.00% 102.86% 104.29% 110.00% 132.86% 100.00%
EY 100.73 102.20 69.53 68.67 64.96 53.89 71.18 25.97%
  QoQ % -1.44% 46.99% 1.25% 5.71% 20.54% -24.29% -
  Horiz. % 141.51% 143.58% 97.68% 96.47% 91.26% 75.71% 100.00%
DY 0.00 4.78 3.36 8.65 8.33 4.69 6.25 -
  QoQ % 0.00% 42.26% -61.16% 3.84% 77.61% -24.96% -
  Horiz. % 0.00% 76.48% 53.76% 138.40% 133.28% 75.04% 100.00%
P/NAPS 0.41 0.00 0.00 0.00 0.53 0.61 0.47 -8.68%
  QoQ % 0.00% 0.00% 0.00% 0.00% -13.11% 29.79% -
  Horiz. % 87.23% 0.00% 0.00% 0.00% 112.77% 129.79% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 24/11/11 29/08/11 31/05/11 28/02/11 19/11/10 25/08/10 -
Price 0.2700 0.2000 0.2000 0.2700 0.2800 0.3300 0.3000 -
P/RPS 0.24 0.18 0.18 0.25 0.24 0.32 0.29 -11.82%
  QoQ % 33.33% 0.00% -28.00% 4.17% -25.00% 10.34% -
  Horiz. % 82.76% 62.07% 62.07% 86.21% 82.76% 110.34% 100.00%
P/EPS 1.34 1.03 1.07 1.46 1.44 1.91 1.76 -16.58%
  QoQ % 30.10% -3.74% -26.71% 1.39% -24.61% 8.52% -
  Horiz. % 76.14% 58.52% 60.80% 82.95% 81.82% 108.52% 100.00%
EY 74.61 97.09 93.86 68.67 69.60 52.26 56.95 19.67%
  QoQ % -23.15% 3.44% 36.68% -1.34% 33.18% -8.24% -
  Horiz. % 131.01% 170.48% 164.81% 120.58% 122.21% 91.76% 100.00%
DY 0.00 4.54 4.54 8.65 8.93 4.55 5.00 -
  QoQ % 0.00% 0.00% -47.51% -3.14% 96.26% -9.00% -
  Horiz. % 0.00% 90.80% 90.80% 173.00% 178.60% 91.00% 100.00%
P/NAPS 0.55 0.00 0.00 0.00 0.50 0.62 0.59 -4.56%
  QoQ % 0.00% 0.00% 0.00% 0.00% -19.35% 5.08% -
  Horiz. % 93.22% 0.00% 0.00% 0.00% 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.
 


 

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