Highlights

[XDL] QoQ TTM Result on 2014-03-31 [#1]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -5.07%    YoY -     -30.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 482,114 463,877 410,355 349,879 348,122 360,006 408,121 11.71%
  QoQ % 3.93% 13.04% 17.28% 0.50% -3.30% -11.79% -
  Horiz. % 118.13% 113.66% 100.55% 85.73% 85.30% 88.21% 100.00%
PBT 59,166 78,393 76,119 71,805 74,450 72,624 89,043 -23.80%
  QoQ % -24.53% 2.99% 6.01% -3.55% 2.51% -18.44% -
  Horiz. % 66.45% 88.04% 85.49% 80.64% 83.61% 81.56% 100.00%
Tax -15,070 -21,937 -20,571 -18,652 -18,458 -18,951 -22,867 -24.21%
  QoQ % 31.30% -6.64% -10.29% -1.05% 2.60% 17.13% -
  Horiz. % 65.90% 95.93% 89.96% 81.57% 80.72% 82.87% 100.00%
NP 44,096 56,456 55,548 53,153 55,992 53,673 66,176 -23.65%
  QoQ % -21.89% 1.63% 4.51% -5.07% 4.32% -18.89% -
  Horiz. % 66.63% 85.31% 83.94% 80.32% 84.61% 81.11% 100.00%
NP to SH 44,096 56,456 55,548 53,153 55,992 53,673 66,176 -23.65%
  QoQ % -21.89% 1.63% 4.51% -5.07% 4.32% -18.89% -
  Horiz. % 66.63% 85.31% 83.94% 80.32% 84.61% 81.11% 100.00%
Tax Rate 25.47 % 27.98 % 27.02 % 25.98 % 24.79 % 26.09 % 25.68 % -0.54%
  QoQ % -8.97% 3.55% 4.00% 4.80% -4.98% 1.60% -
  Horiz. % 99.18% 108.96% 105.22% 101.17% 96.53% 101.60% 100.00%
Total Cost 438,018 407,421 354,807 296,726 292,130 306,333 341,945 17.89%
  QoQ % 7.51% 14.83% 19.57% 1.57% -4.64% -10.41% -
  Horiz. % 128.10% 119.15% 103.76% 86.78% 85.43% 89.59% 100.00%
Net Worth 595,793 0 0 0 555,222 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.31% 0.00% 0.00% 0.00% 100.00% - -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 595,793 0 0 0 555,222 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.31% 0.00% 0.00% 0.00% 100.00% - -
NOSH 1,145,757 1,144,307 1,149,705 1,084,117 910,201 727,569 727,692 35.23%
  QoQ % 0.13% -0.47% 6.05% 19.11% 25.10% -0.02% -
  Horiz. % 157.45% 157.25% 157.99% 148.98% 125.08% 99.98% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.15 % 12.17 % 13.54 % 15.19 % 16.08 % 14.91 % 16.21 % -31.63%
  QoQ % -24.82% -10.12% -10.86% -5.53% 7.85% -8.02% -
  Horiz. % 56.45% 75.08% 83.53% 93.71% 99.20% 91.98% 100.00%
ROE 7.40 % - % - % - % 10.08 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.41% 0.00% 0.00% 0.00% 100.00% - -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 42.08 40.54 35.69 32.27 38.25 49.48 56.08 -17.38%
  QoQ % 3.80% 13.59% 10.60% -15.63% -22.70% -11.77% -
  Horiz. % 75.04% 72.29% 63.64% 57.54% 68.21% 88.23% 100.00%
EPS 3.85 4.93 4.83 4.90 6.15 7.38 9.09 -43.51%
  QoQ % -21.91% 2.07% -1.43% -20.33% -16.67% -18.81% -
  Horiz. % 42.35% 54.24% 53.14% 53.91% 67.66% 81.19% 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 0.5200 0.0000 0.0000 0.0000 0.6100 0.0000 0.0000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.25% 0.00% 0.00% 0.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 2,707,325
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 17.81 17.13 15.16 12.92 12.86 13.30 15.07 11.75%
  QoQ % 3.97% 12.99% 17.34% 0.47% -3.31% -11.75% -
  Horiz. % 118.18% 113.67% 100.60% 85.73% 85.34% 88.25% 100.00%
EPS 1.63 2.09 2.05 1.96 2.07 1.98 2.44 -23.53%
  QoQ % -22.01% 1.95% 4.59% -5.31% 4.55% -18.85% -
  Horiz. % 66.80% 85.66% 84.02% 80.33% 84.84% 81.15% 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 0.2201 0.0000 0.0000 0.0000 0.2051 0.0000 0.0000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.31% 0.00% 0.00% 0.00% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.1000 0.1650 0.2000 0.2850 0.4700 0.2650 0.1850 -
P/RPS 0.24 0.41 0.56 0.88 1.23 0.54 0.33 -19.08%
  QoQ % -41.46% -26.79% -36.36% -28.46% 127.78% 63.64% -
  Horiz. % 72.73% 124.24% 169.70% 266.67% 372.73% 163.64% 100.00%
P/EPS 2.60 3.34 4.14 5.81 7.64 3.59 2.03 17.88%
  QoQ % -22.16% -19.32% -28.74% -23.95% 112.81% 76.85% -
  Horiz. % 128.08% 164.53% 203.94% 286.21% 376.35% 176.85% 100.00%
EY 38.49 29.90 24.16 17.20 13.09 27.84 49.16 -15.01%
  QoQ % 28.73% 23.76% 40.47% 31.40% -52.98% -43.37% -
  Horiz. % 78.30% 60.82% 49.15% 34.99% 26.63% 56.63% 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 0.00 0.00 0.00 0.77 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 24.68% 0.00% 0.00% 0.00% 100.00% - -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 10/02/15 26/11/14 19/08/14 21/05/14 25/02/14 18/11/13 20/08/13 -
Price 0.1100 0.1350 0.1900 0.2050 0.3650 0.3350 0.2300 -
P/RPS 0.26 0.33 0.53 0.64 0.95 0.68 0.41 -26.13%
  QoQ % -21.21% -37.74% -17.19% -32.63% 39.71% 65.85% -
  Horiz. % 63.41% 80.49% 129.27% 156.10% 231.71% 165.85% 100.00%
P/EPS 2.86 2.74 3.93 4.18 5.93 4.54 2.53 8.49%
  QoQ % 4.38% -30.28% -5.98% -29.51% 30.62% 79.45% -
  Horiz. % 113.04% 108.30% 155.34% 165.22% 234.39% 179.45% 100.00%
EY 34.99 36.55 25.43 23.92 16.85 22.02 39.54 -7.81%
  QoQ % -4.27% 43.73% 6.31% 41.96% -23.48% -44.31% -
  Horiz. % 88.49% 92.44% 64.31% 60.50% 42.62% 55.69% 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 0.21 0.00 0.00 0.00 0.60 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 35.00% 0.00% 0.00% 0.00% 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