Highlights

[XDL] YoY Annualized Quarter Result on 2009-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 01-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
Revenue 524,241 494,946 452,594 410,460 0  -   -  -
  YoY % 5.92% 9.36% 10.27% 0.00% - - -
  Horiz. % 127.72% 120.58% 110.27% 100.00% - - -
PBT 128,436 117,094 105,857 106,849 0  -   -  -
  YoY % 9.69% 10.62% -0.93% 0.00% - - -
  Horiz. % 120.20% 109.59% 99.07% 100.00% - - -
Tax -32,596 -29,542 -27,180 -29,222 0  -   -  -
  YoY % -10.34% -8.69% 6.99% 0.00% - - -
  Horiz. % 111.54% 101.10% 93.01% 100.00% - - -
NP 95,840 87,552 78,677 77,626 0  -   -  -
  YoY % 9.47% 11.28% 1.35% 0.00% - - -
  Horiz. % 123.46% 112.79% 101.35% 100.00% - - -
NP to SH 95,840 87,552 78,677 77,626 0  -   -  -
  YoY % 9.47% 11.28% 1.35% 0.00% - - -
  Horiz. % 123.46% 112.79% 101.35% 100.00% - - -
Tax Rate 25.38 % 25.23 % 25.68 % 27.35 % - %  -  %  -  % -
  YoY % 0.59% -1.75% -6.11% 0.00% - - -
  Horiz. % 92.80% 92.25% 93.89% 100.00% - - -
Total Cost 428,401 407,394 373,917 332,833 0  -   -  -
  YoY % 5.16% 8.95% 12.34% 0.00% - - -
  Horiz. % 128.71% 122.40% 112.34% 100.00% - - -
Net Worth 0 0 211,388 113,375 -  -   -  -
  YoY % 0.00% 0.00% 86.45% 0.00% - - -
  Horiz. % 0.00% 0.00% 186.45% 100.00% - - -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
Div - - 8,001 - -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 10.17 % - % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
Net Worth 0 0 211,388 113,375 -  -   -  -
  YoY % 0.00% 0.00% 86.45% 0.00% - - -
  Horiz. % 0.00% 0.00% 186.45% 100.00% - - -
NOSH 717,453 435,834 400,054 306,421 -  -   -  -
  YoY % 64.62% 8.94% 30.56% 0.00% - - -
  Horiz. % 234.14% 142.23% 130.56% 100.00% - - -
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
NP Margin 18.28 % 17.69 % 17.38 % 18.91 % - %  -  %  -  % -
  YoY % 3.34% 1.78% -8.09% 0.00% - - -
  Horiz. % 96.67% 93.55% 91.91% 100.00% - - -
ROE - % - % 37.22 % 68.47 % - %  -  %  -  % -
  YoY % 0.00% 0.00% -45.64% 0.00% - - -
  Horiz. % 0.00% 0.00% 54.36% 100.00% - - -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
RPS 73.07 113.56 113.13 133.95 -  -   -  -
  YoY % -35.66% 0.38% -15.54% 0.00% - - -
  Horiz. % 54.55% 84.78% 84.46% 100.00% - - -
EPS 13.44 12.91 19.67 25.33 0.00  -   -  -
  YoY % 4.11% -34.37% -22.35% 0.00% - - -
  Horiz. % 53.06% 50.97% 77.65% 100.00% - - -
DPS 0.00 0.00 2.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.0000 0.0000 0.5284 0.3700 -  -   -  -
  YoY % 0.00% 0.00% 42.81% 0.00% - - -
  Horiz. % 0.00% 0.00% 142.81% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 2,116,225
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
RPS 24.77 23.39 21.39 19.40 -  -   -  -
  YoY % 5.90% 9.35% 10.26% 0.00% - - -
  Horiz. % 127.68% 120.57% 110.26% 100.00% - - -
EPS 4.53 4.14 3.72 3.67 0.00  -   -  -
  YoY % 9.42% 11.29% 1.36% 0.00% - - -
  Horiz. % 123.43% 112.81% 101.36% 100.00% - - -
DPS 0.00 0.00 0.38 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.0000 0.0000 0.0999 0.0536 -  -   -  -
  YoY % 0.00% 0.00% 86.38% 0.00% - - -
  Horiz. % 0.00% 0.00% 186.38% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
Date 28/09/12 30/09/11 30/09/10 - -  -   -  -
Price 0.1900 0.1900 0.3200 0.0000 0.0000  -   -  -
P/RPS 0.26 0.17 0.28 0.00 0.00  -   -  -
  YoY % 52.94% -39.29% 0.00% 0.00% - - -
  Horiz. % 92.86% 60.71% 100.00% - - - -
P/EPS 1.42 0.95 1.63 0.00 0.00  -   -  -
  YoY % 49.47% -41.72% 0.00% 0.00% - - -
  Horiz. % 87.12% 58.28% 100.00% - - - -
EY 70.31 105.73 61.46 0.00 0.00  -   -  -
  YoY % -33.50% 72.03% 0.00% 0.00% - - -
  Horiz. % 114.40% 172.03% 100.00% - - - -
DY 0.00 0.00 6.25 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.00 0.00 0.61 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
Date 26/11/12 24/11/11 19/11/10 01/03/10 -  -   -  -
Price 0.2100 0.2000 0.3300 0.2600 0.0000  -   -  -
P/RPS 0.29 0.18 0.29 0.19 0.00  -   -  -
  YoY % 61.11% -37.93% 52.63% 0.00% - - -
  Horiz. % 152.63% 94.74% 152.63% 100.00% - - -
P/EPS 1.57 1.00 1.68 1.03 0.00  -   -  -
  YoY % 57.00% -40.48% 63.11% 0.00% - - -
  Horiz. % 152.43% 97.09% 163.11% 100.00% - - -
EY 63.61 100.44 59.60 97.44 0.00  -   -  -
  YoY % -36.67% 68.52% -38.83% 0.00% - - -
  Horiz. % 65.28% 103.08% 61.17% 100.00% - - -
DY 0.00 0.00 6.06 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.00 0.00 0.62 0.70 0.00  -   -  -
  YoY % 0.00% 0.00% -11.43% 0.00% - - -
  Horiz. % 0.00% 0.00% 88.57% 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.
 


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
 
 

269  479  580  1163 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.185+0.005 
 SERBADK 0.385-0.01 
 RESINTC 0.78+0.185 
 M3TECH 0.055-0.01 
 DNEX 0.705-0.015 
 FOCUS 0.040.00 
 SERSOL 0.545-0.005 
 DSONIC 0.465+0.005 
 TANCO 0.20-0.01 
 SALUTE 0.63+0.03 
PARTNERS & BROKERS