Highlights

[XDL] QoQ TTM Result on 2017-03-31 [#1]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 19-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     34.14%    YoY -     123.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 542,422 569,218 548,937 526,668 503,834 501,809 515,457 3.45%
  QoQ % -4.71% 3.69% 4.23% 4.53% 0.40% -2.65% -
  Horiz. % 105.23% 110.43% 106.50% 102.17% 97.75% 97.35% 100.00%
PBT 24,851 23,806 18,346 14,509 11,270 9,231 9,963 83.62%
  QoQ % 4.39% 29.76% 26.45% 28.74% 22.09% -7.35% -
  Horiz. % 249.43% 238.94% 184.14% 145.63% 113.12% 92.65% 100.00%
Tax -8,264 -7,919 -6,320 -5,208 -4,336 -4,367 -4,704 45.45%
  QoQ % -4.36% -25.30% -21.35% -20.11% 0.71% 7.16% -
  Horiz. % 175.68% 168.35% 134.35% 110.71% 92.18% 92.84% 100.00%
NP 16,587 15,887 12,026 9,301 6,934 4,864 5,259 114.62%
  QoQ % 4.41% 32.11% 29.30% 34.14% 42.56% -7.51% -
  Horiz. % 315.40% 302.09% 228.67% 176.86% 131.85% 92.49% 100.00%
NP to SH 16,587 15,887 12,026 9,301 6,934 4,864 5,259 114.62%
  QoQ % 4.41% 32.11% 29.30% 34.14% 42.56% -7.51% -
  Horiz. % 315.40% 302.09% 228.67% 176.86% 131.85% 92.49% 100.00%
Tax Rate 33.25 % 33.26 % 34.45 % 35.89 % 38.47 % 47.31 % 47.21 % -20.79%
  QoQ % -0.03% -3.45% -4.01% -6.71% -18.69% 0.21% -
  Horiz. % 70.43% 70.45% 72.97% 76.02% 81.49% 100.21% 100.00%
Total Cost 525,835 553,331 536,911 517,367 496,900 496,945 510,198 2.03%
  QoQ % -4.97% 3.06% 3.78% 4.12% -0.01% -2.60% -
  Horiz. % 103.06% 108.45% 105.24% 101.41% 97.39% 97.40% 100.00%
Net Worth 1,266,875 1,264,180 1,258,789 1,247,196 1,239,921 1,239,920 1,224,366 2.30%
  QoQ % 0.21% 0.43% 0.93% 0.59% 0.00% 1.27% -
  Horiz. % 103.47% 103.25% 102.81% 101.86% 101.27% 101.27% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,266,875 1,264,180 1,258,789 1,247,196 1,239,921 1,239,920 1,224,366 2.30%
  QoQ % 0.21% 0.43% 0.93% 0.59% 0.00% 1.27% -
  Horiz. % 103.47% 103.25% 102.81% 101.86% 101.27% 101.27% 100.00%
NOSH 1,347,740 673,870 673,870 2,682,142 2,695,482 2,695,479 2,661,666 -36.39%
  QoQ % 100.00% 0.00% -74.88% -0.49% 0.00% 1.27% -
  Horiz. % 50.64% 25.32% 25.32% 100.77% 101.27% 101.27% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.06 % 2.79 % 2.19 % 1.77 % 1.38 % 0.97 % 1.02 % 107.59%
  QoQ % 9.68% 27.40% 23.73% 28.26% 42.27% -4.90% -
  Horiz. % 300.00% 273.53% 214.71% 173.53% 135.29% 95.10% 100.00%
ROE 1.31 % 1.26 % 0.96 % 0.75 % 0.56 % 0.39 % 0.43 % 109.73%
  QoQ % 3.97% 31.25% 28.00% 33.93% 43.59% -9.30% -
  Horiz. % 304.65% 293.02% 223.26% 174.42% 130.23% 90.70% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 40.25 84.47 81.46 19.64 18.69 18.62 19.37 62.62%
  QoQ % -52.35% 3.70% 314.77% 5.08% 0.38% -3.87% -
  Horiz. % 207.80% 436.09% 420.55% 101.39% 96.49% 96.13% 100.00%
EPS 1.23 2.36 1.78 0.35 0.26 0.18 0.20 234.56%
  QoQ % -47.88% 32.58% 408.57% 34.62% 44.44% -10.00% -
  Horiz. % 615.00% 1,180.00% 890.00% 175.00% 130.00% 90.00% 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 0.9400 1.8760 1.8680 0.4650 0.4600 0.4600 0.4600 60.82%
  QoQ % -49.89% 0.43% 301.72% 1.09% 0.00% 0.00% -
  Horiz. % 204.35% 407.83% 406.09% 101.09% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,804,883
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 30.05 31.54 30.41 29.18 27.92 27.80 28.56 3.44%
  QoQ % -4.72% 3.72% 4.22% 4.51% 0.43% -2.66% -
  Horiz. % 105.22% 110.43% 106.48% 102.17% 97.76% 97.34% 100.00%
EPS 0.92 0.88 0.67 0.52 0.38 0.27 0.29 115.45%
  QoQ % 4.55% 31.34% 28.85% 36.84% 40.74% -6.90% -
  Horiz. % 317.24% 303.45% 231.03% 179.31% 131.03% 93.10% 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 0.7019 0.7004 0.6974 0.6910 0.6870 0.6870 0.6784 2.29%
  QoQ % 0.21% 0.43% 0.93% 0.58% 0.00% 1.27% -
  Horiz. % 103.46% 103.24% 102.80% 101.86% 101.27% 101.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.2900 0.2900 0.2600 0.0350 0.0250 0.0300 0.0350 -
P/RPS 0.72 0.34 0.32 0.18 0.13 0.16 0.18 151.35%
  QoQ % 111.76% 6.25% 77.78% 38.46% -18.75% -11.11% -
  Horiz. % 400.00% 188.89% 177.78% 100.00% 72.22% 88.89% 100.00%
P/EPS 23.56 12.30 14.57 10.09 9.72 16.63 17.71 20.90%
  QoQ % 91.54% -15.58% 44.40% 3.81% -41.55% -6.10% -
  Horiz. % 133.03% 69.45% 82.27% 56.97% 54.88% 93.90% 100.00%
EY 4.24 8.13 6.86 9.91 10.29 6.02 5.65 -17.38%
  QoQ % -47.85% 18.51% -30.78% -3.69% 70.93% 6.55% -
  Horiz. % 75.04% 143.89% 121.42% 175.40% 182.12% 106.55% 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 0.31 0.15 0.14 0.08 0.05 0.07 0.08 146.10%
  QoQ % 106.67% 7.14% 75.00% 60.00% -28.57% -12.50% -
  Horiz. % 387.50% 187.50% 175.00% 100.00% 62.50% 87.50% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 30/11/17 15/08/17 19/05/17 27/02/17 25/11/16 25/08/16 -
Price 0.1900 0.2850 0.2350 0.2700 0.0300 0.0250 0.0350 -
P/RPS 0.47 0.34 0.29 1.38 0.16 0.13 0.18 89.29%
  QoQ % 38.24% 17.24% -78.99% 762.50% 23.08% -27.78% -
  Horiz. % 261.11% 188.89% 161.11% 766.67% 88.89% 72.22% 100.00%
P/EPS 15.44 12.09 13.17 77.86 11.66 13.85 17.71 -8.72%
  QoQ % 27.71% -8.20% -83.09% 567.75% -15.81% -21.80% -
  Horiz. % 87.18% 68.27% 74.36% 439.64% 65.84% 78.20% 100.00%
EY 6.48 8.27 7.59 1.28 8.57 7.22 5.65 9.54%
  QoQ % -21.64% 8.96% 492.97% -85.06% 18.70% 27.79% -
  Horiz. % 114.69% 146.37% 134.34% 22.65% 151.68% 127.79% 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 0.15 0.13 0.58 0.07 0.05 0.08 83.89%
  QoQ % 33.33% 15.38% -77.59% 728.57% 40.00% -37.50% -
  Horiz. % 250.00% 187.50% 162.50% 725.00% 87.50% 62.50% 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.
 


 

384  359  519  1006 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.44-0.005 
 SAPNRG 0.270.00 
 ISTONE 0.245+0.02 
 NETX 0.020.00 
 MTAG 0.475+0.035 
 ARMADA 0.41-0.01 
 HSI-C7F 0.33+0.02 
 HSI-H8B 0.225-0.02 
 SANICHI 0.05+0.005 
 KNM-WB 0.18-0.005 
Partners & Brokers