Highlights

[XDL] YoY Annual (Unaudited) Result on 2013-12-31 [#4]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend YoY -     -34.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 503,834 544,812 530,035 367,623 513,679 504,361 465,081 1.34%
  YoY % -7.52% 2.79% 44.18% -28.43% 1.85% 8.45% -
  Horiz. % 108.33% 117.14% 113.97% 79.04% 110.45% 108.45% 100.00%
PBT 11,270 12,370 67,208 78,418 120,707 118,766 106,777 -31.23%
  YoY % -8.89% -81.59% -14.30% -35.03% 1.63% 11.23% -
  Horiz. % 10.55% 11.58% 62.94% 73.44% 113.05% 111.23% 100.00%
Tax -4,336 -5,572 -17,629 -19,493 -30,817 -30,031 -28,864 -27.07%
  YoY % 22.18% 68.39% 9.56% 36.75% -2.62% -4.04% -
  Horiz. % 15.02% 19.30% 61.08% 67.53% 106.77% 104.04% 100.00%
NP 6,934 6,798 49,579 58,925 89,890 88,735 77,913 -33.16%
  YoY % 2.00% -86.29% -15.86% -34.45% 1.30% 13.89% -
  Horiz. % 8.90% 8.73% 63.63% 75.63% 115.37% 113.89% 100.00%
NP to SH 6,934 6,798 49,579 58,925 89,890 88,735 77,913 -33.16%
  YoY % 2.00% -86.29% -15.86% -34.45% 1.30% 13.89% -
  Horiz. % 8.90% 8.73% 63.63% 75.63% 115.37% 113.89% 100.00%
Tax Rate 38.47 % 45.04 % 26.23 % 24.86 % 25.53 % 25.29 % 27.03 % 6.05%
  YoY % -14.59% 71.71% 5.51% -2.62% 0.95% -6.44% -
  Horiz. % 142.32% 166.63% 97.04% 91.97% 94.45% 93.56% 100.00%
Total Cost 496,900 538,014 480,456 308,698 423,789 415,626 387,168 4.24%
  YoY % -7.64% 11.98% 55.64% -27.16% 1.96% 7.35% -
  Horiz. % 128.34% 138.96% 124.09% 79.73% 109.46% 107.35% 100.00%
Net Worth 1,239,921 1,258,888 589,020 553,434 388,703 214,066 224,554 32.91%
  YoY % -1.51% 113.73% 6.43% 42.38% 81.58% -4.67% -
  Horiz. % 552.17% 560.62% 262.31% 246.46% 173.10% 95.33% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - 9,999 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 12.83 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,239,921 1,258,888 589,020 553,434 388,703 214,066 224,554 32.91%
  YoY % -1.51% 113.73% 6.43% 42.38% 81.58% -4.67% -
  Horiz. % 552.17% 560.62% 262.31% 246.46% 173.10% 95.33% 100.00%
NOSH 2,695,482 2,517,777 1,132,730 907,269 719,821 436,870 399,989 37.40%
  YoY % 7.06% 122.28% 24.85% 26.04% 64.77% 9.22% -
  Horiz. % 673.89% 629.46% 283.19% 226.82% 179.96% 109.22% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.38 % 1.25 % 9.35 % 16.03 % 17.50 % 17.59 % 16.75 % -34.01%
  YoY % 10.40% -86.63% -41.67% -8.40% -0.51% 5.01% -
  Horiz. % 8.24% 7.46% 55.82% 95.70% 104.48% 105.01% 100.00%
ROE 0.56 % 0.54 % 8.42 % 10.65 % 23.13 % 41.45 % 34.70 % -49.70%
  YoY % 3.70% -93.59% -20.94% -53.96% -44.20% 19.45% -
  Horiz. % 1.61% 1.56% 24.27% 30.69% 66.66% 119.45% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.69 21.64 46.79 40.52 71.36 115.45 116.27 -26.24%
  YoY % -13.63% -53.75% 15.47% -43.22% -38.19% -0.71% -
  Horiz. % 16.07% 18.61% 40.24% 34.85% 61.37% 99.29% 100.00%
EPS 0.26 0.27 2.19 6.49 10.04 13.07 19.48 -51.26%
  YoY % -3.70% -87.67% -66.26% -35.36% -23.18% -32.91% -
  Horiz. % 1.33% 1.39% 11.24% 33.32% 51.54% 67.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4600 0.5000 0.5200 0.6100 0.5400 0.4900 0.5614 -3.26%
  YoY % -8.00% -3.85% -14.75% 12.96% 10.20% -12.72% -
  Horiz. % 81.94% 89.06% 92.63% 108.66% 96.19% 87.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,707,325
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.61 20.12 19.58 13.58 18.97 18.63 17.18 1.34%
  YoY % -7.50% 2.76% 44.18% -28.41% 1.83% 8.44% -
  Horiz. % 108.32% 117.11% 113.97% 79.05% 110.42% 108.44% 100.00%
EPS 0.26 0.25 1.83 2.18 3.32 3.28 2.88 -33.00%
  YoY % 4.00% -86.34% -16.06% -34.34% 1.22% 13.89% -
  Horiz. % 9.03% 8.68% 63.54% 75.69% 115.28% 113.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.37 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4580 0.4650 0.2176 0.2044 0.1436 0.0791 0.0829 32.92%
  YoY % -1.51% 113.69% 6.46% 42.34% 81.54% -4.58% -
  Horiz. % 552.47% 560.92% 262.48% 246.56% 173.22% 95.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.0250 0.1000 0.1000 0.4700 0.1900 0.2000 0.3000 -
P/RPS 0.13 0.46 0.21 1.16 0.27 0.17 0.26 -10.90%
  YoY % -71.74% 119.05% -81.90% 329.63% 58.82% -34.62% -
  Horiz. % 50.00% 176.92% 80.77% 446.15% 103.85% 65.38% 100.00%
P/EPS 9.72 37.04 2.28 7.24 1.52 0.98 1.54 35.91%
  YoY % -73.76% 1,524.56% -68.51% 376.32% 55.10% -36.36% -
  Horiz. % 631.17% 2,405.19% 148.05% 470.13% 98.70% 63.64% 100.00%
EY 10.29 2.70 43.77 13.82 65.73 101.56 64.93 -26.42%
  YoY % 281.11% -93.83% 216.71% -78.97% -35.28% 56.41% -
  Horiz. % 15.85% 4.16% 67.41% 21.28% 101.23% 156.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.05 0.20 0.19 0.77 0.35 0.41 0.53 -32.51%
  YoY % -75.00% 5.26% -75.32% 120.00% -14.63% -22.64% -
  Horiz. % 9.43% 37.74% 35.85% 145.28% 66.04% 77.36% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 10/02/15 25/02/14 25/02/13 23/02/12 28/02/11 -
Price 0.0300 0.0500 0.1100 0.3650 0.1900 0.2700 0.2800 -
P/RPS 0.16 0.23 0.24 0.90 0.27 0.23 0.24 -6.53%
  YoY % -30.43% -4.17% -73.33% 233.33% 17.39% -4.17% -
  Horiz. % 66.67% 95.83% 100.00% 375.00% 112.50% 95.83% 100.00%
P/EPS 11.66 18.52 2.51 5.62 1.52 1.33 1.44 41.66%
  YoY % -37.04% 637.85% -55.34% 269.74% 14.29% -7.64% -
  Horiz. % 809.72% 1,286.11% 174.31% 390.28% 105.56% 92.36% 100.00%
EY 8.57 5.40 39.79 17.79 65.73 75.23 69.57 -29.44%
  YoY % 58.70% -86.43% 123.66% -72.93% -12.63% 8.14% -
  Horiz. % 12.32% 7.76% 57.19% 25.57% 94.48% 108.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.93 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.07 0.10 0.21 0.60 0.35 0.55 0.50 -27.92%
  YoY % -30.00% -52.38% -65.00% 71.43% -36.36% 10.00% -
  Horiz. % 14.00% 20.00% 42.00% 120.00% 70.00% 110.00% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers