Highlights

[XDL] YoY Annualized Quarter Result on 2012-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     10.06%    YoY -     9.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 527,950 547,228 330,908 524,241 494,946 452,594 410,460 4.28%
  YoY % -3.52% 65.37% -36.88% 5.92% 9.36% 10.27% -
  Horiz. % 128.62% 133.32% 80.62% 127.72% 120.58% 110.27% 100.00%
PBT 14,281 82,669 67,096 128,436 117,094 105,857 106,849 -28.48%
  YoY % -82.72% 23.21% -47.76% 9.69% 10.62% -0.93% -
  Horiz. % 13.37% 77.37% 62.79% 120.20% 109.59% 99.07% 100.00%
Tax -5,277 -25,425 -17,482 -32,596 -29,542 -27,180 -29,222 -24.81%
  YoY % 79.24% -45.43% 46.37% -10.34% -8.69% 6.99% -
  Horiz. % 18.06% 87.01% 59.83% 111.54% 101.10% 93.01% 100.00%
NP 9,004 57,244 49,613 95,840 87,552 78,677 77,626 -30.15%
  YoY % -84.27% 15.38% -48.23% 9.47% 11.28% 1.35% -
  Horiz. % 11.60% 73.74% 63.91% 123.46% 112.79% 101.35% 100.00%
NP to SH 9,004 57,244 49,613 95,840 87,552 78,677 77,626 -30.15%
  YoY % -84.27% 15.38% -48.23% 9.47% 11.28% 1.35% -
  Horiz. % 11.60% 73.74% 63.91% 123.46% 112.79% 101.35% 100.00%
Tax Rate 36.95 % 30.76 % 26.06 % 25.38 % 25.23 % 25.68 % 27.35 % 5.14%
  YoY % 20.12% 18.04% 2.68% 0.59% -1.75% -6.11% -
  Horiz. % 135.10% 112.47% 95.28% 92.80% 92.25% 93.89% 100.00%
Total Cost 518,946 489,984 281,294 428,401 407,394 373,917 332,833 7.68%
  YoY % 5.91% 74.19% -34.34% 5.16% 8.95% 12.34% -
  Horiz. % 155.92% 147.22% 84.52% 128.71% 122.40% 112.34% 100.00%
Net Worth 1,252,374 0 0 0 0 211,388 113,375 49.21%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 86.45% -
  Horiz. % 1,104.62% 0.00% 0.00% 0.00% 0.00% 186.45% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - 8,001 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 10.17 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,252,374 0 0 0 0 211,388 113,375 49.21%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 86.45% -
  Horiz. % 1,104.62% 0.00% 0.00% 0.00% 0.00% 186.45% 100.00%
NOSH 1,227,818 1,191,989 726,789 717,453 435,834 400,054 306,421 26.02%
  YoY % 3.01% 64.01% 1.30% 64.62% 8.94% 30.56% -
  Horiz. % 400.70% 389.00% 237.19% 234.14% 142.23% 130.56% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.71 % 10.46 % 14.99 % 18.28 % 17.69 % 17.38 % 18.91 % -32.99%
  YoY % -83.65% -30.22% -18.00% 3.34% 1.78% -8.09% -
  Horiz. % 9.04% 55.31% 79.27% 96.67% 93.55% 91.91% 100.00%
ROE 0.72 % - % - % - % - % 37.22 % 68.47 % -53.18%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -45.64% -
  Horiz. % 1.05% 0.00% 0.00% 0.00% 0.00% 54.36% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 43.00 45.91 45.53 73.07 113.56 113.13 133.95 -17.25%
  YoY % -6.34% 0.83% -37.69% -35.66% 0.38% -15.54% -
  Horiz. % 32.10% 34.27% 33.99% 54.55% 84.78% 84.46% 100.00%
EPS 0.73 5.08 5.47 13.44 12.91 19.67 25.33 -44.61%
  YoY % -85.63% -7.13% -59.30% 4.11% -34.37% -22.35% -
  Horiz. % 2.88% 20.06% 21.59% 53.06% 50.97% 77.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0200 0.0000 0.0000 0.0000 0.0000 0.5284 0.3700 18.40%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 42.81% -
  Horiz. % 275.68% 0.00% 0.00% 0.00% 0.00% 142.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,116,225
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 24.95 25.86 15.64 24.77 23.39 21.39 19.40 4.28%
  YoY % -3.52% 65.35% -36.86% 5.90% 9.35% 10.26% -
  Horiz. % 128.61% 133.30% 80.62% 127.68% 120.57% 110.26% 100.00%
EPS 0.43 2.71 2.34 4.53 4.14 3.72 3.67 -30.04%
  YoY % -84.13% 15.81% -48.34% 9.42% 11.29% 1.36% -
  Horiz. % 11.72% 73.84% 63.76% 123.43% 112.81% 101.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.38 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.5918 0.0000 0.0000 0.0000 0.0000 0.0999 0.0536 49.20%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 86.38% -
  Horiz. % 1,104.10% 0.00% 0.00% 0.00% 0.00% 186.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - -
Price 0.1200 0.1650 0.2650 0.1900 0.1900 0.3200 0.0000 -
P/RPS 0.28 0.36 0.58 0.26 0.17 0.28 0.00 -
  YoY % -22.22% -37.93% 123.08% 52.94% -39.29% 0.00% -
  Horiz. % 100.00% 128.57% 207.14% 92.86% 60.71% 100.00% -
P/EPS 16.36 3.44 3.88 1.42 0.95 1.63 0.00 -
  YoY % 375.58% -11.34% 173.24% 49.47% -41.72% 0.00% -
  Horiz. % 1,003.68% 211.04% 238.04% 87.12% 58.28% 100.00% -
EY 6.11 29.11 25.76 70.31 105.73 61.46 0.00 -
  YoY % -79.01% 13.00% -63.36% -33.50% 72.03% 0.00% -
  Horiz. % 9.94% 47.36% 41.91% 114.40% 172.03% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 6.25 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.12 0.00 0.00 0.00 0.00 0.61 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 19.67% 0.00% 0.00% 0.00% 0.00% 100.00% -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 26/11/14 18/11/13 26/11/12 24/11/11 19/11/10 01/03/10 -
Price 0.1100 0.1350 0.3350 0.2100 0.2000 0.3300 0.2600 -
P/RPS 0.26 0.29 0.74 0.29 0.18 0.29 0.19 5.36%
  YoY % -10.34% -60.81% 155.17% 61.11% -37.93% 52.63% -
  Horiz. % 136.84% 152.63% 389.47% 152.63% 94.74% 152.63% 100.00%
P/EPS 15.00 2.81 4.91 1.57 1.00 1.68 1.03 56.24%
  YoY % 433.81% -42.77% 212.74% 57.00% -40.48% 63.11% -
  Horiz. % 1,456.31% 272.82% 476.70% 152.43% 97.09% 163.11% 100.00%
EY 6.67 35.57 20.38 63.61 100.44 59.60 97.44 -36.03%
  YoY % -81.25% 74.53% -67.96% -36.67% 68.52% -38.83% -
  Horiz. % 6.85% 36.50% 20.92% 65.28% 103.08% 61.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.06 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.11 0.00 0.00 0.00 0.00 0.62 0.70 -26.53%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -11.43% -
  Horiz. % 15.71% 0.00% 0.00% 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.
 


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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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