Highlights

[XDL] YoY Annualized Quarter Result on 2016-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 25-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     7.63%    YoY -     -28.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 463,650 451,224 557,792 470,613 527,950 547,228 330,908 5.78%
  YoY % 2.75% -19.11% 18.52% -10.86% -3.52% 65.37% -
  Horiz. % 140.11% 136.36% 168.56% 142.22% 159.55% 165.37% 100.00%
PBT 53,121 33,241 26,810 10,096 14,281 82,669 67,096 -3.82%
  YoY % 59.81% 23.99% 165.56% -29.31% -82.72% 23.21% -
  Horiz. % 79.17% 49.54% 39.96% 15.05% 21.28% 123.21% 100.00%
Tax -24,858 -11,448 -8,448 -3,670 -5,277 -25,425 -17,482 6.04%
  YoY % -117.14% -35.51% -130.15% 30.44% 79.24% -45.43% -
  Horiz. % 142.19% 65.48% 48.32% 21.00% 30.19% 145.43% 100.00%
NP 28,262 21,793 18,362 6,425 9,004 57,244 49,613 -8.95%
  YoY % 29.68% 18.68% 185.79% -28.64% -84.27% 15.38% -
  Horiz. % 56.97% 43.93% 37.01% 12.95% 18.15% 115.38% 100.00%
NP to SH 28,262 21,793 18,362 6,425 9,004 57,244 49,613 -8.95%
  YoY % 29.68% 18.68% 185.79% -28.64% -84.27% 15.38% -
  Horiz. % 56.97% 43.93% 37.01% 12.95% 18.15% 115.38% 100.00%
Tax Rate 46.80 % 34.44 % 31.51 % 36.36 % 36.95 % 30.76 % 26.06 % 10.25%
  YoY % 35.89% 9.30% -13.34% -1.60% 20.12% 18.04% -
  Horiz. % 179.59% 132.16% 120.91% 139.52% 141.79% 118.04% 100.00%
Total Cost 435,388 429,430 539,429 464,188 518,946 489,984 281,294 7.55%
  YoY % 1.39% -20.39% 16.21% -10.55% 5.91% 74.19% -
  Horiz. % 154.78% 152.66% 191.77% 165.02% 184.49% 174.19% 100.00%
Net Worth 1,425,856 1,365,366 1,264,180 1,239,920 1,252,374 0 0 -
  YoY % 4.43% 8.00% 1.96% -0.99% 0.00% 0.00% -
  Horiz. % 113.85% 109.02% 100.94% 99.01% 100.00% - -
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,425,856 1,365,366 1,264,180 1,239,920 1,252,374 0 0 -
  YoY % 4.43% 8.00% 1.96% -0.99% 0.00% 0.00% -
  Horiz. % 113.85% 109.02% 100.94% 99.01% 100.00% - -
NOSH 1,804,882 1,757,229 673,870 2,695,479 1,227,818 1,191,989 726,789 16.36%
  YoY % 2.71% 160.77% -75.00% 119.53% 3.01% 64.01% -
  Horiz. % 248.34% 241.78% 92.72% 370.87% 168.94% 164.01% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.10 % 4.83 % 3.29 % 1.37 % 1.71 % 10.46 % 14.99 % -13.91%
  YoY % 26.29% 46.81% 140.15% -19.88% -83.65% -30.22% -
  Horiz. % 40.69% 32.22% 21.95% 9.14% 11.41% 69.78% 100.00%
ROE 1.98 % 1.60 % 1.45 % 0.52 % 0.72 % - % - % -
  YoY % 23.75% 10.34% 178.85% -27.78% 0.00% 0.00% -
  Horiz. % 275.00% 222.22% 201.39% 72.22% 100.00% - -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 25.69 25.68 82.77 17.46 43.00 45.91 45.53 -9.09%
  YoY % 0.04% -68.97% 374.05% -59.40% -6.34% 0.83% -
  Horiz. % 56.42% 56.40% 181.79% 38.35% 94.44% 100.83% 100.00%
EPS 1.56 1.44 2.72 0.24 0.73 5.08 5.47 -18.86%
  YoY % 8.33% -47.06% 1,033.33% -67.12% -85.63% -7.13% -
  Horiz. % 28.52% 26.33% 49.73% 4.39% 13.35% 92.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7900 0.7770 1.8760 0.4600 1.0200 0.0000 0.0000 -
  YoY % 1.67% -58.58% 307.83% -54.90% 0.00% 0.00% -
  Horiz. % 77.45% 76.18% 183.92% 45.10% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 2,116,225
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 21.91 21.32 26.36 22.24 24.95 25.86 15.64 5.78%
  YoY % 2.77% -19.12% 18.53% -10.86% -3.52% 65.35% -
  Horiz. % 140.09% 136.32% 168.54% 142.20% 159.53% 165.35% 100.00%
EPS 1.34 1.03 0.87 0.30 0.43 2.71 2.34 -8.87%
  YoY % 30.10% 18.39% 190.00% -30.23% -84.13% 15.81% -
  Horiz. % 57.26% 44.02% 37.18% 12.82% 18.38% 115.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6738 0.6452 0.5974 0.5859 0.5918 0.0000 0.0000 -
  YoY % 4.43% 8.00% 1.96% -1.00% 0.00% 0.00% -
  Horiz. % 113.86% 109.02% 100.95% 99.00% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.0850 0.1450 0.2900 0.0300 0.1200 0.1650 0.2650 -
P/RPS 0.33 0.56 0.35 0.17 0.28 0.36 0.58 -8.97%
  YoY % -41.07% 60.00% 105.88% -39.29% -22.22% -37.93% -
  Horiz. % 56.90% 96.55% 60.34% 29.31% 48.28% 62.07% 100.00%
P/EPS 5.43 11.69 10.64 12.59 16.36 3.44 3.88 5.76%
  YoY % -53.55% 9.87% -15.49% -23.04% 375.58% -11.34% -
  Horiz. % 139.95% 301.29% 274.23% 324.48% 421.65% 88.66% 100.00%
EY 18.42 8.55 9.40 7.95 6.11 29.11 25.76 -5.43%
  YoY % 115.44% -9.04% 18.24% 30.11% -79.01% 13.00% -
  Horiz. % 71.51% 33.19% 36.49% 30.86% 23.72% 113.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.11 0.19 0.15 0.07 0.12 0.00 0.00 -
  YoY % -42.11% 26.67% 114.29% -41.67% 0.00% 0.00% -
  Horiz. % 91.67% 158.33% 125.00% 58.33% 100.00% - -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 23/11/18 30/11/17 25/11/16 20/11/15 26/11/14 18/11/13 -
Price 0.0800 0.1150 0.2850 0.0250 0.1100 0.1350 0.3350 -
P/RPS 0.31 0.45 0.34 0.14 0.26 0.29 0.74 -13.49%
  YoY % -31.11% 32.35% 142.86% -46.15% -10.34% -60.81% -
  Horiz. % 41.89% 60.81% 45.95% 18.92% 35.14% 39.19% 100.00%
P/EPS 5.11 9.27 10.46 10.49 15.00 2.81 4.91 0.67%
  YoY % -44.88% -11.38% -0.29% -30.07% 433.81% -42.77% -
  Horiz. % 104.07% 188.80% 213.03% 213.65% 305.50% 57.23% 100.00%
EY 19.57 10.78 9.56 9.53 6.67 35.57 20.38 -0.67%
  YoY % 81.54% 12.76% 0.31% 42.88% -81.25% 74.53% -
  Horiz. % 96.03% 52.89% 46.91% 46.76% 32.73% 174.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.10 0.15 0.15 0.05 0.11 0.00 0.00 -
  YoY % -33.33% 0.00% 200.00% -54.55% 0.00% 0.00% -
  Horiz. % 90.91% 136.36% 136.36% 45.45% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS