Highlights

[XDL] YoY Annual (Unaudited) Result on 2010-12-31 [#4]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend YoY -     13.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -  CAGR
Revenue 367,623 513,679 504,361 465,081 384,924 0  -  -
  YoY % -28.43% 1.85% 8.45% 20.82% 0.00% - -
  Horiz. % 95.51% 133.45% 131.03% 120.82% 100.00% - -
PBT 78,418 120,707 118,766 106,777 95,052 0  -  -
  YoY % -35.03% 1.63% 11.23% 12.34% 0.00% - -
  Horiz. % 82.50% 126.99% 124.95% 112.34% 100.00% - -
Tax -19,493 -30,817 -30,031 -28,864 -26,657 0  -  -
  YoY % 36.75% -2.62% -4.04% -8.28% 0.00% - -
  Horiz. % 73.13% 115.61% 112.66% 108.28% 100.00% - -
NP 58,925 89,890 88,735 77,913 68,395 0  -  -
  YoY % -34.45% 1.30% 13.89% 13.92% 0.00% - -
  Horiz. % 86.15% 131.43% 129.74% 113.92% 100.00% - -
NP to SH 58,925 89,890 88,735 77,913 68,395 0  -  -
  YoY % -34.45% 1.30% 13.89% 13.92% 0.00% - -
  Horiz. % 86.15% 131.43% 129.74% 113.92% 100.00% - -
Tax Rate 24.86 % 25.53 % 25.29 % 27.03 % 28.04 % - %  -  % -
  YoY % -2.62% 0.95% -6.44% -3.60% 0.00% - -
  Horiz. % 88.66% 91.05% 90.19% 96.40% 100.00% - -
Total Cost 308,698 423,789 415,626 387,168 316,529 0  -  -
  YoY % -27.16% 1.96% 7.35% 22.32% 0.00% - -
  Horiz. % 97.53% 133.89% 131.31% 122.32% 100.00% - -
Net Worth 553,434 388,703 214,066 224,554 172,999 -  -  -
  YoY % 42.38% 81.58% -4.67% 29.80% 0.00% - -
  Horiz. % 319.91% 224.69% 123.74% 129.80% 100.00% - -
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -  CAGR
Div - - - 9,999 - -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 12.83 % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -  CAGR
Net Worth 553,434 388,703 214,066 224,554 172,999 -  -  -
  YoY % 42.38% 81.58% -4.67% 29.80% 0.00% - -
  Horiz. % 319.91% 224.69% 123.74% 129.80% 100.00% - -
NOSH 907,269 719,821 436,870 399,989 402,323 -  -  -
  YoY % 26.04% 64.77% 9.22% -0.58% 0.00% - -
  Horiz. % 225.51% 178.92% 108.59% 99.42% 100.00% - -
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -  CAGR
NP Margin 16.03 % 17.50 % 17.59 % 16.75 % 17.77 % - %  -  % -
  YoY % -8.40% -0.51% 5.01% -5.74% 0.00% - -
  Horiz. % 90.21% 98.48% 98.99% 94.26% 100.00% - -
ROE 10.65 % 23.13 % 41.45 % 34.70 % 39.53 % - %  -  % -
  YoY % -53.96% -44.20% 19.45% -12.22% 0.00% - -
  Horiz. % 26.94% 58.51% 104.86% 87.78% 100.00% - -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -  CAGR
RPS 40.52 71.36 115.45 116.27 95.68 -  -  -
  YoY % -43.22% -38.19% -0.71% 21.52% 0.00% - -
  Horiz. % 42.35% 74.58% 120.66% 121.52% 100.00% - -
EPS 6.49 10.04 13.07 19.48 17.00 0.00  -  -
  YoY % -35.36% -23.18% -32.91% 14.59% 0.00% - -
  Horiz. % 38.18% 59.06% 76.88% 114.59% 100.00% - -
DPS 0.00 0.00 0.00 2.50 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.6100 0.5400 0.4900 0.5614 0.4300 0.0000  -  -
  YoY % 12.96% 10.20% -12.72% 30.56% 0.00% - -
  Horiz. % 141.86% 125.58% 113.95% 130.56% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 2,116,225
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -  CAGR
RPS 17.37 24.27 23.83 21.98 18.19 -  -  -
  YoY % -28.43% 1.85% 8.42% 20.84% 0.00% - -
  Horiz. % 95.49% 133.42% 131.01% 120.84% 100.00% - -
EPS 2.78 4.25 4.19 3.68 3.23 0.00  -  -
  YoY % -34.59% 1.43% 13.86% 13.93% 0.00% - -
  Horiz. % 86.07% 131.58% 129.72% 113.93% 100.00% - -
DPS 0.00 0.00 0.00 0.47 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2615 0.1837 0.1012 0.1061 0.0817 0.0000  -  -
  YoY % 42.35% 81.52% -4.62% 29.87% 0.00% - -
  Horiz. % 320.07% 224.85% 123.87% 129.87% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -  CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -  -  -
Price 0.4700 0.1900 0.2000 0.3000 0.3400 0.0000  -  -
P/RPS 1.16 0.27 0.17 0.26 0.36 0.00  -  -
  YoY % 329.63% 58.82% -34.62% -27.78% 0.00% - -
  Horiz. % 322.22% 75.00% 47.22% 72.22% 100.00% - -
P/EPS 7.24 1.52 0.98 1.54 2.00 0.00  -  -
  YoY % 376.32% 55.10% -36.36% -23.00% 0.00% - -
  Horiz. % 362.00% 76.00% 49.00% 77.00% 100.00% - -
EY 13.82 65.73 101.56 64.93 50.00 0.00  -  -
  YoY % -78.97% -35.28% 56.41% 29.86% 0.00% - -
  Horiz. % 27.64% 131.46% 203.12% 129.86% 100.00% - -
DY 0.00 0.00 0.00 8.33 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.77 0.35 0.41 0.53 0.79 0.00  -  -
  YoY % 120.00% -14.63% -22.64% -32.91% 0.00% - -
  Horiz. % 97.47% 44.30% 51.90% 67.09% 100.00% - -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -  CAGR
Date 25/02/14 25/02/13 23/02/12 28/02/11 01/03/10 -  -  -
Price 0.3650 0.1900 0.2700 0.2800 0.2600 0.0000  -  -
P/RPS 0.90 0.27 0.23 0.24 0.27 0.00  -  -
  YoY % 233.33% 17.39% -4.17% -11.11% 0.00% - -
  Horiz. % 333.33% 100.00% 85.19% 88.89% 100.00% - -
P/EPS 5.62 1.52 1.33 1.44 1.53 0.00  -  -
  YoY % 269.74% 14.29% -7.64% -5.88% 0.00% - -
  Horiz. % 367.32% 99.35% 86.93% 94.12% 100.00% - -
EY 17.79 65.73 75.23 69.57 65.38 0.00  -  -
  YoY % -72.93% -12.63% 8.14% 6.41% 0.00% - -
  Horiz. % 27.21% 100.54% 115.07% 106.41% 100.00% - -
DY 0.00 0.00 0.00 8.93 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.60 0.35 0.55 0.50 0.60 0.00  -  -
  YoY % 71.43% -36.36% 10.00% -16.67% 0.00% - -
  Horiz. % 100.00% 58.33% 91.67% 83.33% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS