Highlights

[XDL] YoY Annualized Quarter Result on 2013-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 18-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     4.62%    YoY -     -48.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 470,613 527,950 547,228 330,908 524,241 494,946 452,594 0.65%
  YoY % -10.86% -3.52% 65.37% -36.88% 5.92% 9.36% -
  Horiz. % 103.98% 116.65% 120.91% 73.11% 115.83% 109.36% 100.00%
PBT 10,096 14,281 82,669 67,096 128,436 117,094 105,857 -32.38%
  YoY % -29.31% -82.72% 23.21% -47.76% 9.69% 10.62% -
  Horiz. % 9.54% 13.49% 78.10% 63.38% 121.33% 110.62% 100.00%
Tax -3,670 -5,277 -25,425 -17,482 -32,596 -29,542 -27,180 -28.35%
  YoY % 30.44% 79.24% -45.43% 46.37% -10.34% -8.69% -
  Horiz. % 13.51% 19.42% 93.54% 64.32% 119.93% 108.69% 100.00%
NP 6,425 9,004 57,244 49,613 95,840 87,552 78,677 -34.11%
  YoY % -28.64% -84.27% 15.38% -48.23% 9.47% 11.28% -
  Horiz. % 8.17% 11.44% 72.76% 63.06% 121.81% 111.28% 100.00%
NP to SH 6,425 9,004 57,244 49,613 95,840 87,552 78,677 -34.11%
  YoY % -28.64% -84.27% 15.38% -48.23% 9.47% 11.28% -
  Horiz. % 8.17% 11.44% 72.76% 63.06% 121.81% 111.28% 100.00%
Tax Rate 36.36 % 36.95 % 30.76 % 26.06 % 25.38 % 25.23 % 25.68 % 5.96%
  YoY % -1.60% 20.12% 18.04% 2.68% 0.59% -1.75% -
  Horiz. % 141.59% 143.89% 119.78% 101.48% 98.83% 98.25% 100.00%
Total Cost 464,188 518,946 489,984 281,294 428,401 407,394 373,917 3.67%
  YoY % -10.55% 5.91% 74.19% -34.34% 5.16% 8.95% -
  Horiz. % 124.14% 138.79% 131.04% 75.23% 114.57% 108.95% 100.00%
Net Worth 1,239,920 1,252,374 0 0 0 0 211,388 34.26%
  YoY % -0.99% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 586.56% 592.45% 0.00% 0.00% 0.00% 0.00% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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% 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% 0.00% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,239,920 1,252,374 0 0 0 0 211,388 34.26%
  YoY % -0.99% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 586.56% 592.45% 0.00% 0.00% 0.00% 0.00% 100.00%
NOSH 2,695,479 1,227,818 1,191,989 726,789 717,453 435,834 400,054 37.39%
  YoY % 119.53% 3.01% 64.01% 1.30% 64.62% 8.94% -
  Horiz. % 673.78% 306.91% 297.96% 181.67% 179.34% 108.94% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.37 % 1.71 % 10.46 % 14.99 % 18.28 % 17.69 % 17.38 % -34.49%
  YoY % -19.88% -83.65% -30.22% -18.00% 3.34% 1.78% -
  Horiz. % 7.88% 9.84% 60.18% 86.25% 105.18% 101.78% 100.00%
ROE 0.52 % 0.72 % - % - % - % - % 37.22 % -50.89%
  YoY % -27.78% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.40% 1.93% 0.00% 0.00% 0.00% 0.00% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.46 43.00 45.91 45.53 73.07 113.56 113.13 -26.74%
  YoY % -59.40% -6.34% 0.83% -37.69% -35.66% 0.38% -
  Horiz. % 15.43% 38.01% 40.58% 40.25% 64.59% 100.38% 100.00%
EPS 0.24 0.73 5.08 5.47 13.44 12.91 19.67 -51.99%
  YoY % -67.12% -85.63% -7.13% -59.30% 4.11% -34.37% -
  Horiz. % 1.22% 3.71% 25.83% 27.81% 68.33% 65.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4600 1.0200 0.0000 0.0000 0.0000 0.0000 0.5284 -2.28%
  YoY % -54.90% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.06% 193.04% 0.00% 0.00% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.38 19.50 20.21 12.22 19.36 18.28 16.72 0.65%
  YoY % -10.87% -3.51% 65.38% -36.88% 5.91% 9.33% -
  Horiz. % 103.95% 116.63% 120.87% 73.09% 115.79% 109.33% 100.00%
EPS 0.24 0.33 2.11 1.83 3.54 3.23 2.91 -34.00%
  YoY % -27.27% -84.36% 15.30% -48.31% 9.60% 11.00% -
  Horiz. % 8.25% 11.34% 72.51% 62.89% 121.65% 111.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
  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 0.4626 0.0000 0.0000 0.0000 0.0000 0.0781 34.25%
  YoY % -0.99% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 586.43% 592.32% 0.00% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.0300 0.1200 0.1650 0.2650 0.1900 0.1900 0.3200 -
P/RPS 0.17 0.28 0.36 0.58 0.26 0.17 0.28 -7.97%
  YoY % -39.29% -22.22% -37.93% 123.08% 52.94% -39.29% -
  Horiz. % 60.71% 100.00% 128.57% 207.14% 92.86% 60.71% 100.00%
P/EPS 12.59 16.36 3.44 3.88 1.42 0.95 1.63 40.55%
  YoY % -23.04% 375.58% -11.34% 173.24% 49.47% -41.72% -
  Horiz. % 772.39% 1,003.68% 211.04% 238.04% 87.12% 58.28% 100.00%
EY 7.95 6.11 29.11 25.76 70.31 105.73 61.46 -28.86%
  YoY % 30.11% -79.01% 13.00% -63.36% -33.50% 72.03% -
  Horiz. % 12.94% 9.94% 47.36% 41.91% 114.40% 172.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.25 -
  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 0.12 0.00 0.00 0.00 0.00 0.61 -30.27%
  YoY % -41.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11.48% 19.67% 0.00% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 20/11/15 26/11/14 18/11/13 26/11/12 24/11/11 19/11/10 -
Price 0.0250 0.1100 0.1350 0.3350 0.2100 0.2000 0.3300 -
P/RPS 0.14 0.26 0.29 0.74 0.29 0.18 0.29 -11.42%
  YoY % -46.15% -10.34% -60.81% 155.17% 61.11% -37.93% -
  Horiz. % 48.28% 89.66% 100.00% 255.17% 100.00% 62.07% 100.00%
P/EPS 10.49 15.00 2.81 4.91 1.57 1.00 1.68 35.66%
  YoY % -30.07% 433.81% -42.77% 212.74% 57.00% -40.48% -
  Horiz. % 624.40% 892.86% 167.26% 292.26% 93.45% 59.52% 100.00%
EY 9.53 6.67 35.57 20.38 63.61 100.44 59.60 -26.31%
  YoY % 42.88% -81.25% 74.53% -67.96% -36.67% 68.52% -
  Horiz. % 15.99% 11.19% 59.68% 34.19% 106.73% 168.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.06 -
  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 0.11 0.00 0.00 0.00 0.00 0.62 -34.24%
  YoY % -54.55% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 8.06% 17.74% 0.00% 0.00% 0.00% 0.00% 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