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 - 1,804,883
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 26.71 25.70 22.74 19.39 19.29 19.95 22.61 11.72%
  QoQ % 3.93% 13.02% 17.28% 0.52% -3.31% -11.76% -
  Horiz. % 118.13% 113.67% 100.57% 85.76% 85.32% 88.24% 100.00%
EPS 2.44 3.13 3.08 2.94 3.10 2.97 3.67 -23.77%
  QoQ % -22.04% 1.62% 4.76% -5.16% 4.38% -19.07% -
  Horiz. % 66.49% 85.29% 83.92% 80.11% 84.47% 80.93% 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 0.3301 0.0000 0.0000 0.0000 0.3076 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.
 


 

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