Highlights

[XDL] QoQ TTM Result on 2016-03-31 [#1]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 13-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -38.91%    YoY -     -89.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 503,834 501,809 515,457 553,179 544,812 515,577 524,571 -2.64%
  QoQ % 0.40% -2.65% -6.82% 1.54% 5.67% -1.71% -
  Horiz. % 96.05% 95.66% 98.26% 105.45% 103.86% 98.29% 100.00%
PBT 11,270 9,231 9,963 8,733 12,370 15,917 32,469 -50.45%
  QoQ % 22.09% -7.35% 14.08% -29.40% -22.28% -50.98% -
  Horiz. % 34.71% 28.43% 30.68% 26.90% 38.10% 49.02% 100.00%
Tax -4,336 -4,367 -4,704 -4,580 -5,572 -2,518 -7,274 -29.06%
  QoQ % 0.71% 7.16% -2.71% 17.80% -121.29% 65.38% -
  Horiz. % 59.61% 60.04% 64.67% 62.96% 76.60% 34.62% 100.00%
NP 6,934 4,864 5,259 4,153 6,798 13,399 25,195 -57.52%
  QoQ % 42.56% -7.51% 26.63% -38.91% -49.26% -46.82% -
  Horiz. % 27.52% 19.31% 20.87% 16.48% 26.98% 53.18% 100.00%
NP to SH 6,934 4,864 5,259 4,153 6,798 13,399 25,195 -57.52%
  QoQ % 42.56% -7.51% 26.63% -38.91% -49.26% -46.82% -
  Horiz. % 27.52% 19.31% 20.87% 16.48% 26.98% 53.18% 100.00%
Tax Rate 38.47 % 47.31 % 47.21 % 52.44 % 45.04 % 15.82 % 22.40 % 43.18%
  QoQ % -18.69% 0.21% -9.97% 16.43% 184.70% -29.37% -
  Horiz. % 171.74% 211.21% 210.76% 234.11% 201.07% 70.62% 100.00%
Total Cost 496,900 496,945 510,198 549,026 538,014 502,178 499,376 -0.33%
  QoQ % -0.01% -2.60% -7.07% 2.05% 7.14% 0.56% -
  Horiz. % 99.50% 99.51% 102.17% 109.94% 107.74% 100.56% 100.00%
Net Worth 1,239,921 1,239,920 1,224,366 1,276,960 655,588 1,311,176 1,227,500 0.67%
  QoQ % 0.00% 1.27% -4.12% 94.78% -50.00% 6.82% -
  Horiz. % 101.01% 101.01% 99.74% 104.03% 53.41% 106.82% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,239,921 1,239,920 1,224,366 1,276,960 655,588 1,311,176 1,227,500 0.67%
  QoQ % 0.00% 1.27% -4.12% 94.78% -50.00% 6.82% -
  Horiz. % 101.01% 101.01% 99.74% 104.03% 53.41% 106.82% 100.00%
NOSH 2,695,482 2,695,479 2,661,666 2,775,999 1,311,176 1,311,176 1,227,500 68.54%
  QoQ % 0.00% 1.27% -4.12% 111.72% 0.00% 6.82% -
  Horiz. % 219.59% 219.59% 216.84% 226.15% 106.82% 106.82% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.38 % 0.97 % 1.02 % 0.75 % 1.25 % 2.60 % 4.80 % -56.27%
  QoQ % 42.27% -4.90% 36.00% -40.00% -51.92% -45.83% -
  Horiz. % 28.75% 20.21% 21.25% 15.62% 26.04% 54.17% 100.00%
ROE 0.56 % 0.39 % 0.43 % 0.33 % 1.04 % 1.02 % 2.05 % -57.73%
  QoQ % 43.59% -9.30% 30.30% -68.27% 1.96% -50.24% -
  Horiz. % 27.32% 19.02% 20.98% 16.10% 50.73% 49.76% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 18.69 18.62 19.37 19.93 41.55 39.32 42.73 -42.23%
  QoQ % 0.38% -3.87% -2.81% -52.03% 5.67% -7.98% -
  Horiz. % 43.74% 43.58% 45.33% 46.64% 97.24% 92.02% 100.00%
EPS 0.26 0.18 0.20 0.15 0.52 1.02 2.05 -74.60%
  QoQ % 44.44% -10.00% 33.33% -71.15% -49.02% -50.24% -
  Horiz. % 12.68% 8.78% 9.76% 7.32% 25.37% 49.76% 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 0.4600 0.4600 0.4600 0.4600 0.5000 1.0000 1.0000 -40.27%
  QoQ % 0.00% 0.00% 0.00% -8.00% -50.00% 0.00% -
  Horiz. % 46.00% 46.00% 46.00% 46.00% 50.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,804,883
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 27.92 27.80 28.56 30.65 30.19 28.57 29.06 -2.62%
  QoQ % 0.43% -2.66% -6.82% 1.52% 5.67% -1.69% -
  Horiz. % 96.08% 95.66% 98.28% 105.47% 103.89% 98.31% 100.00%
EPS 0.38 0.27 0.29 0.23 0.38 0.74 1.40 -57.91%
  QoQ % 40.74% -6.90% 26.09% -39.47% -48.65% -47.14% -
  Horiz. % 27.14% 19.29% 20.71% 16.43% 27.14% 52.86% 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 0.6870 0.6870 0.6784 0.7075 0.3632 0.7265 0.6801 0.67%
  QoQ % 0.00% 1.27% -4.11% 94.80% -50.01% 6.82% -
  Horiz. % 101.01% 101.01% 99.75% 104.03% 53.40% 106.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.0250 0.0300 0.0350 0.0500 0.1000 0.1200 0.1350 -
P/RPS 0.13 0.16 0.18 0.25 0.24 0.31 0.32 -45.00%
  QoQ % -18.75% -11.11% -28.00% 4.17% -22.58% -3.12% -
  Horiz. % 40.62% 50.00% 56.25% 78.12% 75.00% 96.88% 100.00%
P/EPS 9.72 16.63 17.71 33.42 19.29 11.74 6.58 29.55%
  QoQ % -41.55% -6.10% -47.01% 73.25% 64.31% 78.42% -
  Horiz. % 147.72% 252.74% 269.15% 507.90% 293.16% 178.42% 100.00%
EY 10.29 6.02 5.65 2.99 5.18 8.52 15.20 -22.81%
  QoQ % 70.93% 6.55% 88.96% -42.28% -39.20% -43.95% -
  Horiz. % 67.70% 39.61% 37.17% 19.67% 34.08% 56.05% 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 0.05 0.07 0.08 0.11 0.20 0.12 0.14 -49.50%
  QoQ % -28.57% -12.50% -27.27% -45.00% 66.67% -14.29% -
  Horiz. % 35.71% 50.00% 57.14% 78.57% 142.86% 85.71% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 25/11/16 25/08/16 13/05/16 29/02/16 20/11/15 27/08/15 -
Price 0.0300 0.0250 0.0350 0.0400 0.0500 0.1100 0.1700 -
P/RPS 0.16 0.13 0.18 0.20 0.12 0.28 0.40 -45.56%
  QoQ % 23.08% -27.78% -10.00% 66.67% -57.14% -30.00% -
  Horiz. % 40.00% 32.50% 45.00% 50.00% 30.00% 70.00% 100.00%
P/EPS 11.66 13.85 17.71 26.74 9.64 10.76 8.28 25.51%
  QoQ % -15.81% -21.80% -33.77% 177.39% -10.41% 29.95% -
  Horiz. % 140.82% 167.27% 213.89% 322.95% 116.43% 129.95% 100.00%
EY 8.57 7.22 5.65 3.74 10.37 9.29 12.07 -20.33%
  QoQ % 18.70% 27.79% 51.07% -63.93% 11.63% -23.03% -
  Horiz. % 71.00% 59.82% 46.81% 30.99% 85.92% 76.97% 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 0.07 0.05 0.08 0.09 0.10 0.11 0.17 -44.50%
  QoQ % 40.00% -37.50% -11.11% -10.00% -9.09% -35.29% -
  Horiz. % 41.18% 29.41% 47.06% 52.94% 58.82% 64.71% 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.
 


 

259  204  523  1282 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 SAPNRG 0.28+0.01 
 KNM 0.46+0.015 
 ISTONE 0.245+0.02 
 HSI-C7F 0.335+0.02 
 KNM-WB 0.20+0.015 
 MTAG 0.455+0.015 
 VELESTO 0.34+0.01 
 GPACKET-WB 0.3150.00 
 HSI-H8B 0.22-0.025 

TOP ARTICLES

1. OPCOM & NETX: CORE WINNERS OF THE DIGITAL ECONOMY IN LATEST MALAYSIA'S BUDGET, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Malaysia Stock Analysis – OCK (0172) Louis Yap Investment
3. AirAsia’s Santan Restaurant Is Opening at Mid Valley Megamall Good Articles to Share
4. EVERYONE HAS OVERLOOKED THIS NEXT RALLY STOCK AFTER I-STONE! smartinvestment2030
5. HDD STOCK MADE IMPRESSIVE GAIN. Top Pick Of The Day
6. [转贴] MAGNI一天爆跌60%,天哥我这次给你害死了!! ~ 第一天 Good Articles to Share
7. [12Invest] 壹贰讲股 - 浅谈Dayang Enterprise Holdings Berhad(5141) [12Invest] - 壹贰讲股
8. [转贴] [Facebook live video:浅谈KNM Group bhd (KNM)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers