Highlights

[XDL] YoY Cumulative Quarter Result on 2017-06-30 [#2]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 15-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     115.10%    YoY -     170.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 218,158 273,336 228,233 257,588 263,052 151,890 236,450 -1.33%
  YoY % -20.19% 19.76% -11.40% -2.08% 73.19% -35.76% -
  Horiz. % 92.26% 115.60% 96.52% 108.94% 111.25% 64.24% 100.00%
PBT 15,172 11,791 4,715 7,122 41,861 31,941 58,394 -20.11%
  YoY % 28.67% 150.07% -33.80% -82.99% 31.06% -45.30% -
  Horiz. % 25.98% 20.19% 8.07% 12.20% 71.69% 54.70% 100.00%
Tax -4,806 -3,714 -1,730 -2,598 -12,953 -8,229 -14,854 -17.14%
  YoY % -29.40% -114.68% 33.41% 79.94% -57.41% 44.60% -
  Horiz. % 32.35% 25.00% 11.65% 17.49% 87.20% 55.40% 100.00%
NP 10,366 8,077 2,985 4,524 28,908 23,712 43,540 -21.26%
  YoY % 28.34% 170.59% -34.02% -84.35% 21.91% -45.54% -
  Horiz. % 23.81% 18.55% 6.86% 10.39% 66.39% 54.46% 100.00%
NP to SH 10,366 8,077 2,985 4,524 28,908 23,712 43,540 -21.26%
  YoY % 28.34% 170.59% -34.02% -84.35% 21.91% -45.54% -
  Horiz. % 23.81% 18.55% 6.86% 10.39% 66.39% 54.46% 100.00%
Tax Rate 31.68 % 31.50 % 36.69 % 36.48 % 30.94 % 25.76 % 25.44 % 3.72%
  YoY % 0.57% -14.15% 0.58% 17.91% 20.11% 1.26% -
  Horiz. % 124.53% 123.82% 144.22% 143.40% 121.62% 101.26% 100.00%
Total Cost 207,792 265,259 225,248 253,064 234,144 128,178 192,910 1.25%
  YoY % -21.66% 17.76% -10.99% 8.08% 82.67% -33.56% -
  Horiz. % 107.71% 137.50% 116.76% 131.18% 121.37% 66.44% 100.00%
Net Worth 1,155,562 1,258,789 1,248,272 1,229,599 0 0 406,849 18.99%
  YoY % -8.20% 0.84% 1.52% 0.00% 0.00% 0.00% -
  Horiz. % 284.03% 309.40% 306.81% 302.23% 0.00% 0.00% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,155,562 1,258,789 1,248,272 1,229,599 0 0 406,849 18.99%
  YoY % -8.20% 0.84% 1.52% 0.00% 0.00% 0.00% -
  Horiz. % 284.03% 309.40% 306.81% 302.23% 0.00% 0.00% 100.00%
NOSH 1,416,130 673,870 2,713,636 1,160,000 1,109,411 726,457 713,770 12.09%
  YoY % 110.15% -75.17% 133.93% 4.56% 52.72% 1.78% -
  Horiz. % 198.40% 94.41% 380.18% 162.52% 155.43% 101.78% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.75 % 2.95 % 1.31 % 1.76 % 10.99 % 15.61 % 18.41 % -20.20%
  YoY % 61.02% 125.19% -25.57% -83.99% -29.60% -15.21% -
  Horiz. % 25.80% 16.02% 7.12% 9.56% 59.70% 84.79% 100.00%
ROE 0.90 % 0.64 % 0.24 % 0.37 % - % - % 10.70 % -33.79%
  YoY % 40.62% 166.67% -35.14% 0.00% 0.00% 0.00% -
  Horiz. % 8.41% 5.98% 2.24% 3.46% 0.00% 0.00% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 15.41 40.56 8.41 22.21 23.71 20.91 33.13 -11.97%
  YoY % -62.01% 382.28% -62.13% -6.33% 13.39% -36.89% -
  Horiz. % 46.51% 122.43% 25.38% 67.04% 71.57% 63.12% 100.00%
EPS 0.75 1.20 0.11 0.39 2.60 2.61 6.10 -29.47%
  YoY % -37.50% 990.91% -71.79% -85.00% -0.38% -57.21% -
  Horiz. % 12.30% 19.67% 1.80% 6.39% 42.62% 42.79% 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 0.8160 1.8680 0.4600 1.0600 0.0000 0.0000 0.5700 6.16%
  YoY % -56.32% 306.09% -56.60% 0.00% 0.00% 0.00% -
  Horiz. % 143.16% 327.72% 80.70% 185.96% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.06 10.10 8.43 9.51 9.72 5.61 8.73 -1.32%
  YoY % -20.20% 19.81% -11.36% -2.16% 73.26% -35.74% -
  Horiz. % 92.33% 115.69% 96.56% 108.93% 111.34% 64.26% 100.00%
EPS 0.38 0.30 0.11 0.17 1.07 0.88 1.61 -21.38%
  YoY % 26.67% 172.73% -35.29% -84.11% 21.59% -45.34% -
  Horiz. % 23.60% 18.63% 6.83% 10.56% 66.46% 54.66% 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 0.4268 0.4650 0.4611 0.4542 0.0000 0.0000 0.1503 18.99%
  YoY % -8.22% 0.85% 1.52% 0.00% 0.00% 0.00% -
  Horiz. % 283.97% 309.38% 306.79% 302.20% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.1400 0.2600 0.0350 0.1350 0.2000 0.1850 0.2300 -
P/RPS 0.91 0.64 0.42 0.61 0.84 0.88 0.69 4.72%
  YoY % 42.19% 52.38% -31.15% -27.38% -4.55% 27.54% -
  Horiz. % 131.88% 92.75% 60.87% 88.41% 121.74% 127.54% 100.00%
P/EPS 19.13 21.69 31.82 34.62 7.68 5.67 3.77 31.07%
  YoY % -11.80% -31.84% -8.09% 350.78% 35.45% 50.40% -
  Horiz. % 507.43% 575.33% 844.03% 918.30% 203.71% 150.40% 100.00%
EY 5.23 4.61 3.14 2.89 13.03 17.64 26.52 -23.70%
  YoY % 13.45% 46.82% 8.65% -77.82% -26.13% -33.48% -
  Horiz. % 19.72% 17.38% 11.84% 10.90% 49.13% 66.52% 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 0.17 0.14 0.08 0.13 0.00 0.00 0.40 -13.29%
  YoY % 21.43% 75.00% -38.46% 0.00% 0.00% 0.00% -
  Horiz. % 42.50% 35.00% 20.00% 32.50% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 15/08/17 25/08/16 27/08/15 19/08/14 20/08/13 27/08/12 -
Price 0.1950 0.2350 0.0350 0.1700 0.1900 0.2300 0.2100 -
P/RPS 1.27 0.58 0.42 0.77 0.80 1.10 0.63 12.39%
  YoY % 118.97% 38.10% -45.45% -3.75% -27.27% 74.60% -
  Horiz. % 201.59% 92.06% 66.67% 122.22% 126.98% 174.60% 100.00%
P/EPS 26.64 19.61 31.82 43.59 7.29 7.05 3.44 40.64%
  YoY % 35.85% -38.37% -27.00% 497.94% 3.40% 104.94% -
  Horiz. % 774.42% 570.06% 925.00% 1,267.15% 211.92% 204.94% 100.00%
EY 3.75 5.10 3.14 2.29 13.71 14.19 29.05 -28.90%
  YoY % -26.47% 62.42% 37.12% -83.30% -3.38% -51.15% -
  Horiz. % 12.91% 17.56% 10.81% 7.88% 47.19% 48.85% 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 0.24 0.13 0.08 0.16 0.00 0.00 0.37 -6.96%
  YoY % 84.62% 62.50% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.86% 35.14% 21.62% 43.24% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers