Highlights

[XDL] YoY Annualized Quarter Result on 2017-03-31 [#1]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 19-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     116.61%    YoY -     170.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 411,268 534,972 443,636 410,168 295,320 288,292 444,932 -1.30%
  YoY % -23.12% 20.59% 8.16% 38.89% 2.44% -35.21% -
  Horiz. % 92.43% 120.24% 99.71% 92.19% 66.37% 64.79% 100.00%
PBT 26,132 21,780 8,824 23,372 49,556 60,136 110,732 -21.38%
  YoY % 19.98% 146.83% -62.25% -52.84% -17.59% -45.69% -
  Horiz. % 23.60% 19.67% 7.97% 21.11% 44.75% 54.31% 100.00%
Tax -7,936 -6,760 -3,272 -7,240 -15,772 -14,996 -28,232 -19.06%
  YoY % -17.40% -106.60% 54.81% 54.10% -5.17% 46.88% -
  Horiz. % 28.11% 23.94% 11.59% 25.64% 55.87% 53.12% 100.00%
NP 18,196 15,020 5,552 16,132 33,784 45,140 82,500 -22.26%
  YoY % 21.15% 170.53% -65.58% -52.25% -25.16% -45.28% -
  Horiz. % 22.06% 18.21% 6.73% 19.55% 40.95% 54.72% 100.00%
NP to SH 18,196 15,020 5,552 16,132 33,784 45,140 82,500 -22.26%
  YoY % 21.15% 170.53% -65.58% -52.25% -25.16% -45.28% -
  Horiz. % 22.06% 18.21% 6.73% 19.55% 40.95% 54.72% 100.00%
Tax Rate 30.37 % 31.04 % 37.08 % 30.98 % 31.83 % 24.94 % 25.50 % 2.95%
  YoY % -2.16% -16.29% 19.69% -2.67% 27.63% -2.20% -
  Horiz. % 119.10% 121.73% 145.41% 121.49% 124.82% 97.80% 100.00%
Total Cost 393,072 519,952 438,084 394,036 261,536 243,152 362,432 1.36%
  YoY % -24.40% 18.69% 11.18% 50.66% 7.56% -32.91% -
  Horiz. % 108.45% 143.46% 120.87% 108.72% 72.16% 67.09% 100.00%
Net Worth 1,270,834 1,247,196 1,276,960 0 0 0 357,780 23.51%
  YoY % 1.90% -2.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 355.20% 348.59% 356.91% 0.00% 0.00% 0.00% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,270,834 1,247,196 1,276,960 0 0 0 357,780 23.51%
  YoY % 1.90% -2.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 355.20% 348.59% 356.91% 0.00% 0.00% 0.00% 100.00%
NOSH 1,351,952 2,682,142 2,775,999 1,164,761 1,084,117 725,862 701,530 11.55%
  YoY % -49.59% -3.38% 138.33% 7.44% 49.36% 3.47% -
  Horiz. % 192.71% 382.33% 395.71% 166.03% 154.54% 103.47% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.42 % 2.81 % 1.25 % 3.93 % 11.44 % 15.66 % 18.54 % -21.25%
  YoY % 57.30% 124.80% -68.19% -65.65% -26.95% -15.53% -
  Horiz. % 23.84% 15.16% 6.74% 21.20% 61.70% 84.47% 100.00%
ROE 1.43 % 1.20 % 0.43 % - % - % - % 23.06 % -37.07%
  YoY % 19.17% 179.07% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 6.20% 5.20% 1.86% 0.00% 0.00% 0.00% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 30.42 19.95 15.98 35.21 27.24 39.72 63.42 -11.52%
  YoY % 52.48% 24.84% -54.62% 29.26% -31.42% -37.37% -
  Horiz. % 47.97% 31.46% 25.20% 55.52% 42.95% 62.63% 100.00%
EPS 1.36 0.56 0.20 0.72 3.12 4.96 11.76 -30.19%
  YoY % 142.86% 180.00% -72.22% -76.92% -37.10% -57.82% -
  Horiz. % 11.56% 4.76% 1.70% 6.12% 26.53% 42.18% 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 0.9400 0.4650 0.4600 0.0000 0.0000 0.0000 0.5100 10.72%
  YoY % 102.15% 1.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 184.31% 91.18% 90.20% 0.00% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,707,325
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 15.19 19.76 16.39 15.15 10.91 10.65 16.43 -1.30%
  YoY % -23.13% 20.56% 8.18% 38.86% 2.44% -35.18% -
  Horiz. % 92.45% 120.27% 99.76% 92.21% 66.40% 64.82% 100.00%
EPS 0.67 0.55 0.21 0.60 1.25 1.67 3.05 -22.31%
  YoY % 21.82% 161.90% -65.00% -52.00% -25.15% -45.25% -
  Horiz. % 21.97% 18.03% 6.89% 19.67% 40.98% 54.75% 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 0.4694 0.4607 0.4717 0.0000 0.0000 0.0000 0.1322 23.50%
  YoY % 1.89% -2.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 355.07% 348.49% 356.81% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.1500 0.0350 0.0500 0.1050 0.2850 0.1900 0.2500 -
P/RPS 0.49 0.18 0.31 0.30 1.05 0.48 0.39 3.88%
  YoY % 172.22% -41.94% 3.33% -71.43% 118.75% 23.08% -
  Horiz. % 125.64% 46.15% 79.49% 76.92% 269.23% 123.08% 100.00%
P/EPS 11.14 6.25 25.00 7.58 9.15 3.06 2.13 31.73%
  YoY % 78.24% -75.00% 229.82% -17.16% 199.02% 43.66% -
  Horiz. % 523.00% 293.43% 1,173.71% 355.87% 429.58% 143.66% 100.00%
EY 8.97 16.00 4.00 13.19 10.93 32.73 47.04 -24.12%
  YoY % -43.94% 300.00% -69.67% 20.68% -66.61% -30.42% -
  Horiz. % 19.07% 34.01% 8.50% 28.04% 23.24% 69.58% 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 0.16 0.08 0.11 0.00 0.00 0.00 0.49 -17.01%
  YoY % 100.00% -27.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.65% 16.33% 22.45% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 19/05/17 13/05/16 28/05/15 21/05/14 20/05/13 31/05/12 -
Price 0.1250 0.2700 0.0400 0.1100 0.2050 0.2100 0.2200 -
P/RPS 0.41 1.35 0.25 0.31 0.75 0.53 0.35 2.67%
  YoY % -69.63% 440.00% -19.35% -58.67% 41.51% 51.43% -
  Horiz. % 117.14% 385.71% 71.43% 88.57% 214.29% 151.43% 100.00%
P/EPS 9.29 48.21 20.00 7.94 6.58 3.38 1.87 30.61%
  YoY % -80.73% 141.05% 151.89% 20.67% 94.67% 80.75% -
  Horiz. % 496.79% 2,578.07% 1,069.52% 424.60% 351.87% 180.75% 100.00%
EY 10.77 2.07 5.00 12.59 15.20 29.61 53.45 -23.42%
  YoY % 420.29% -58.60% -60.29% -17.17% -48.67% -44.60% -
  Horiz. % 20.15% 3.87% 9.35% 23.55% 28.44% 55.40% 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 0.13 0.58 0.09 0.00 0.00 0.00 0.43 -18.07%
  YoY % -77.59% 544.44% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.23% 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.
 


 

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