Highlights

[XDL] QoQ TTM Result on 2015-03-31 [#1]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -10.01%    YoY -     -25.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 544,812 515,577 524,571 510,826 482,114 463,877 410,355 20.74%
  QoQ % 5.67% -1.71% 2.69% 5.96% 3.93% 13.04% -
  Horiz. % 132.77% 125.64% 127.83% 124.48% 117.49% 113.04% 100.00%
PBT 12,370 15,917 32,469 52,620 59,166 78,393 76,119 -70.12%
  QoQ % -22.28% -50.98% -38.30% -11.06% -24.53% 2.99% -
  Horiz. % 16.25% 20.91% 42.66% 69.13% 77.73% 102.99% 100.00%
Tax -5,572 -2,518 -7,274 -12,937 -15,070 -21,937 -20,571 -58.04%
  QoQ % -121.29% 65.38% 43.77% 14.15% 31.30% -6.64% -
  Horiz. % 27.09% 12.24% 35.36% 62.89% 73.26% 106.64% 100.00%
NP 6,798 13,399 25,195 39,683 44,096 56,456 55,548 -75.26%
  QoQ % -49.26% -46.82% -36.51% -10.01% -21.89% 1.63% -
  Horiz. % 12.24% 24.12% 45.36% 71.44% 79.38% 101.63% 100.00%
NP to SH 6,798 13,399 25,195 39,683 44,096 56,456 55,548 -75.26%
  QoQ % -49.26% -46.82% -36.51% -10.01% -21.89% 1.63% -
  Horiz. % 12.24% 24.12% 45.36% 71.44% 79.38% 101.63% 100.00%
Tax Rate 45.04 % 15.82 % 22.40 % 24.59 % 25.47 % 27.98 % 27.02 % 40.46%
  QoQ % 184.70% -29.37% -8.91% -3.46% -8.97% 3.55% -
  Horiz. % 166.69% 58.55% 82.90% 91.01% 94.26% 103.55% 100.00%
Total Cost 538,014 502,178 499,376 471,143 438,018 407,421 354,807 31.89%
  QoQ % 7.14% 0.56% 5.99% 7.56% 7.51% 14.83% -
  Horiz. % 151.64% 141.54% 140.75% 132.79% 123.45% 114.83% 100.00%
Net Worth 655,588 1,311,176 1,227,500 0 595,793 0 0 -
  QoQ % -50.00% 6.82% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.04% 220.07% 206.03% 0.00% 100.00% - -
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 655,588 1,311,176 1,227,500 0 595,793 0 0 -
  QoQ % -50.00% 6.82% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.04% 220.07% 206.03% 0.00% 100.00% - -
NOSH 1,311,176 1,311,176 1,227,500 1,164,761 1,145,757 1,144,307 1,149,705 9.13%
  QoQ % 0.00% 6.82% 5.39% 1.66% 0.13% -0.47% -
  Horiz. % 114.04% 114.04% 106.77% 101.31% 99.66% 99.53% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.25 % 2.60 % 4.80 % 7.77 % 9.15 % 12.17 % 13.54 % -79.48%
  QoQ % -51.92% -45.83% -38.22% -15.08% -24.82% -10.12% -
  Horiz. % 9.23% 19.20% 35.45% 57.39% 67.58% 89.88% 100.00%
ROE 1.04 % 1.02 % 2.05 % - % 7.40 % - % - % -
  QoQ % 1.96% -50.24% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 14.05% 13.78% 27.70% 0.00% 100.00% - -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 41.55 39.32 42.73 43.86 42.08 40.54 35.69 10.64%
  QoQ % 5.67% -7.98% -2.58% 4.23% 3.80% 13.59% -
  Horiz. % 116.42% 110.17% 119.73% 122.89% 117.90% 113.59% 100.00%
EPS 0.52 1.02 2.05 3.41 3.85 4.93 4.83 -77.28%
  QoQ % -49.02% -50.24% -39.88% -11.43% -21.91% 2.07% -
  Horiz. % 10.77% 21.12% 42.44% 70.60% 79.71% 102.07% 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 0.5000 1.0000 1.0000 0.0000 0.5200 0.0000 0.0000 -
  QoQ % -50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.15% 192.31% 192.31% 0.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 2,707,325
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 20.12 19.04 19.38 18.87 17.81 17.13 15.16 20.71%
  QoQ % 5.67% -1.75% 2.70% 5.95% 3.97% 12.99% -
  Horiz. % 132.72% 125.59% 127.84% 124.47% 117.48% 112.99% 100.00%
EPS 0.25 0.49 0.93 1.47 1.63 2.09 2.05 -75.31%
  QoQ % -48.98% -47.31% -36.73% -9.82% -22.01% 1.95% -
  Horiz. % 12.20% 23.90% 45.37% 71.71% 79.51% 101.95% 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 0.2422 0.4843 0.4534 0.0000 0.2201 0.0000 0.0000 -
  QoQ % -49.99% 6.82% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.04% 220.04% 206.00% 0.00% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.1000 0.1200 0.1350 0.1050 0.1000 0.1650 0.2000 -
P/RPS 0.24 0.31 0.32 0.24 0.24 0.41 0.56 -43.07%
  QoQ % -22.58% -3.12% 33.33% 0.00% -41.46% -26.79% -
  Horiz. % 42.86% 55.36% 57.14% 42.86% 42.86% 73.21% 100.00%
P/EPS 19.29 11.74 6.58 3.08 2.60 3.34 4.14 178.19%
  QoQ % 64.31% 78.42% 113.64% 18.46% -22.16% -19.32% -
  Horiz. % 465.94% 283.57% 158.94% 74.40% 62.80% 80.68% 100.00%
EY 5.18 8.52 15.20 32.45 38.49 29.90 24.16 -64.08%
  QoQ % -39.20% -43.95% -53.16% -15.69% 28.73% 23.76% -
  Horiz. % 21.44% 35.26% 62.91% 134.31% 159.31% 123.76% 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 0.20 0.12 0.14 0.00 0.19 0.00 0.00 -
  QoQ % 66.67% -14.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.26% 63.16% 73.68% 0.00% 100.00% - -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 20/11/15 27/08/15 28/05/15 10/02/15 26/11/14 19/08/14 -
Price 0.0500 0.1100 0.1700 0.1100 0.1100 0.1350 0.1900 -
P/RPS 0.12 0.28 0.40 0.25 0.26 0.33 0.53 -62.75%
  QoQ % -57.14% -30.00% 60.00% -3.85% -21.21% -37.74% -
  Horiz. % 22.64% 52.83% 75.47% 47.17% 49.06% 62.26% 100.00%
P/EPS 9.64 10.76 8.28 3.23 2.86 2.74 3.93 81.58%
  QoQ % -10.41% 29.95% 156.35% 12.94% 4.38% -30.28% -
  Horiz. % 245.29% 273.79% 210.69% 82.19% 72.77% 69.72% 100.00%
EY 10.37 9.29 12.07 30.97 34.99 36.55 25.43 -44.92%
  QoQ % 11.63% -23.03% -61.03% -11.49% -4.27% 43.73% -
  Horiz. % 40.78% 36.53% 47.46% 121.79% 137.59% 143.73% 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 0.10 0.11 0.17 0.00 0.21 0.00 0.00 -
  QoQ % -9.09% -35.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.62% 52.38% 80.95% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers