Highlights

[XDL] YoY Annualized Quarter Result on 2014-03-31 [#1]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -42.67%    YoY -     -25.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 534,972 443,636 410,168 295,320 288,292 444,932 394,700 5.19%
  YoY % 20.59% 8.16% 38.89% 2.44% -35.21% 12.73% -
  Horiz. % 135.54% 112.40% 103.92% 74.82% 73.04% 112.73% 100.00%
PBT 21,780 8,824 23,372 49,556 60,136 110,732 103,256 -22.83%
  YoY % 146.83% -62.25% -52.84% -17.59% -45.69% 7.24% -
  Horiz. % 21.09% 8.55% 22.64% 47.99% 58.24% 107.24% 100.00%
Tax -6,760 -3,272 -7,240 -15,772 -14,996 -28,232 -26,116 -20.15%
  YoY % -106.60% 54.81% 54.10% -5.17% 46.88% -8.10% -
  Horiz. % 25.88% 12.53% 27.72% 60.39% 57.42% 108.10% 100.00%
NP 15,020 5,552 16,132 33,784 45,140 82,500 77,140 -23.85%
  YoY % 170.53% -65.58% -52.25% -25.16% -45.28% 6.95% -
  Horiz. % 19.47% 7.20% 20.91% 43.80% 58.52% 106.95% 100.00%
NP to SH 15,020 5,552 16,132 33,784 45,140 82,500 77,140 -23.85%
  YoY % 170.53% -65.58% -52.25% -25.16% -45.28% 6.95% -
  Horiz. % 19.47% 7.20% 20.91% 43.80% 58.52% 106.95% 100.00%
Tax Rate 31.04 % 37.08 % 30.98 % 31.83 % 24.94 % 25.50 % 25.29 % 3.47%
  YoY % -16.29% 19.69% -2.67% 27.63% -2.20% 0.83% -
  Horiz. % 122.74% 146.62% 122.50% 125.86% 98.62% 100.83% 100.00%
Total Cost 519,952 438,084 394,036 261,536 243,152 362,432 317,560 8.56%
  YoY % 18.69% 11.18% 50.66% 7.56% -32.91% 14.13% -
  Horiz. % 163.73% 137.95% 124.08% 82.36% 76.57% 114.13% 100.00%
Net Worth 1,247,196 1,276,960 0 0 0 357,780 0 -
  YoY % -2.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 348.59% 356.91% 0.00% 0.00% 0.00% 100.00% -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,247,196 1,276,960 0 0 0 357,780 0 -
  YoY % -2.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 348.59% 356.91% 0.00% 0.00% 0.00% 100.00% -
NOSH 2,682,142 2,775,999 1,164,761 1,084,117 725,862 701,530 428,004 35.74%
  YoY % -3.38% 138.33% 7.44% 49.36% 3.47% 63.91% -
  Horiz. % 626.66% 648.59% 272.14% 253.30% 169.59% 163.91% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 2.81 % 1.25 % 3.93 % 11.44 % 15.66 % 18.54 % 19.54 % -27.60%
  YoY % 124.80% -68.19% -65.65% -26.95% -15.53% -5.12% -
  Horiz. % 14.38% 6.40% 20.11% 58.55% 80.14% 94.88% 100.00%
ROE 1.20 % 0.43 % - % - % - % 23.06 % - % -
  YoY % 179.07% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 5.20% 1.86% 0.00% 0.00% 0.00% 100.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 19.95 15.98 35.21 27.24 39.72 63.42 92.22 -22.50%
  YoY % 24.84% -54.62% 29.26% -31.42% -37.37% -31.23% -
  Horiz. % 21.63% 17.33% 38.18% 29.54% 43.07% 68.77% 100.00%
EPS 0.56 0.20 0.72 3.12 4.96 11.76 11.48 -39.53%
  YoY % 180.00% -72.22% -76.92% -37.10% -57.82% 2.44% -
  Horiz. % 4.88% 1.74% 6.27% 27.18% 43.21% 102.44% 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 0.4650 0.4600 0.0000 0.0000 0.0000 0.5100 0.0000 -
  YoY % 1.09% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.18% 90.20% 0.00% 0.00% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,707,325
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 19.76 16.39 15.15 10.91 10.65 16.43 14.58 5.19%
  YoY % 20.56% 8.18% 38.86% 2.44% -35.18% 12.69% -
  Horiz. % 135.53% 112.41% 103.91% 74.83% 73.05% 112.69% 100.00%
EPS 0.55 0.21 0.60 1.25 1.67 3.05 2.85 -23.96%
  YoY % 161.90% -65.00% -52.00% -25.15% -45.25% 7.02% -
  Horiz. % 19.30% 7.37% 21.05% 43.86% 58.60% 107.02% 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 0.4607 0.4717 0.0000 0.0000 0.0000 0.1322 0.0000 -
  YoY % -2.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 348.49% 356.81% 0.00% 0.00% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.0350 0.0500 0.1050 0.2850 0.1900 0.2500 0.2700 -
P/RPS 0.18 0.31 0.30 1.05 0.48 0.39 0.29 -7.63%
  YoY % -41.94% 3.33% -71.43% 118.75% 23.08% 34.48% -
  Horiz. % 62.07% 106.90% 103.45% 362.07% 165.52% 134.48% 100.00%
P/EPS 6.25 25.00 7.58 9.15 3.06 2.13 1.50 26.82%
  YoY % -75.00% 229.82% -17.16% 199.02% 43.66% 42.00% -
  Horiz. % 416.67% 1,666.67% 505.33% 610.00% 204.00% 142.00% 100.00%
EY 16.00 4.00 13.19 10.93 32.73 47.04 66.75 -21.17%
  YoY % 300.00% -69.67% 20.68% -66.61% -30.42% -29.53% -
  Horiz. % 23.97% 5.99% 19.76% 16.37% 49.03% 70.47% 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 0.08 0.11 0.00 0.00 0.00 0.49 0.00 -
  YoY % -27.27% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 16.33% 22.45% 0.00% 0.00% 0.00% 100.00% -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 19/05/17 13/05/16 28/05/15 21/05/14 20/05/13 31/05/12 31/05/11 -
Price 0.2700 0.0400 0.1100 0.2050 0.2100 0.2200 0.2700 -
P/RPS 1.35 0.25 0.31 0.75 0.53 0.35 0.29 29.19%
  YoY % 440.00% -19.35% -58.67% 41.51% 51.43% 20.69% -
  Horiz. % 465.52% 86.21% 106.90% 258.62% 182.76% 120.69% 100.00%
P/EPS 48.21 20.00 7.94 6.58 3.38 1.87 1.50 78.22%
  YoY % 141.05% 151.89% 20.67% 94.67% 80.75% 24.67% -
  Horiz. % 3,214.00% 1,333.33% 529.33% 438.67% 225.33% 124.67% 100.00%
EY 2.07 5.00 12.59 15.20 29.61 53.45 66.75 -43.92%
  YoY % -58.60% -60.29% -17.17% -48.67% -44.60% -19.93% -
  Horiz. % 3.10% 7.49% 18.86% 22.77% 44.36% 80.07% 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 0.58 0.09 0.00 0.00 0.00 0.43 0.00 -
  YoY % 544.44% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.88% 20.93% 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.
 


 

339  186  532  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 VC 0.25-0.02 
 HSI-C5J 0.25+0.01 
 HSI-C5H 0.28+0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 EKOVEST 0.7750.00 
 ARMADA 0.185+0.005 
Partners & Brokers