Highlights

[XDL] YoY Cumulative Quarter Result on 2009-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 01-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
Revenue 393,181 371,210 339,446 307,845 0  -   -  -
  YoY % 5.92% 9.36% 10.27% 0.00% - - -
  Horiz. % 127.72% 120.58% 110.27% 100.00% - - -
PBT 96,327 87,821 79,393 80,137 0  -   -  -
  YoY % 9.69% 10.62% -0.93% 0.00% - - -
  Horiz. % 120.20% 109.59% 99.07% 100.00% - - -
Tax -24,447 -22,157 -20,385 -21,917 0  -   -  -
  YoY % -10.34% -8.69% 6.99% 0.00% - - -
  Horiz. % 111.54% 101.10% 93.01% 100.00% - - -
NP 71,880 65,664 59,008 58,220 0  -   -  -
  YoY % 9.47% 11.28% 1.35% 0.00% - - -
  Horiz. % 123.46% 112.79% 101.35% 100.00% - - -
NP to SH 71,880 65,664 59,008 58,220 0  -   -  -
  YoY % 9.47% 11.28% 1.35% 0.00% - - -
  Horiz. % 123.46% 112.79% 101.35% 100.00% - - -
Tax Rate 25.38 % 25.23 % 25.68 % 27.35 % - %  -  %  -  % -
  YoY % 0.59% -1.75% -6.11% 0.00% - - -
  Horiz. % 92.80% 92.25% 93.89% 100.00% - - -
Total Cost 321,301 305,546 280,438 249,625 0  -   -  -
  YoY % 5.16% 8.95% 12.34% 0.00% - - -
  Horiz. % 128.71% 122.40% 112.34% 100.00% - - -
Net Worth 0 0 211,388 113,375 -  -   -  -
  YoY % 0.00% 0.00% 86.45% 0.00% - - -
  Horiz. % 0.00% 0.00% 186.45% 100.00% - - -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
Div - - 6,000 - -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 10.17 % - % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
Net Worth 0 0 211,388 113,375 -  -   -  -
  YoY % 0.00% 0.00% 86.45% 0.00% - - -
  Horiz. % 0.00% 0.00% 186.45% 100.00% - - -
NOSH 717,453 435,834 400,054 306,421 -  -   -  -
  YoY % 64.62% 8.94% 30.56% 0.00% - - -
  Horiz. % 234.14% 142.23% 130.56% 100.00% - - -
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
NP Margin 18.28 % 17.69 % 17.38 % 18.91 % - %  -  %  -  % -
  YoY % 3.34% 1.78% -8.09% 0.00% - - -
  Horiz. % 96.67% 93.55% 91.91% 100.00% - - -
ROE - % - % 27.91 % 51.35 % - %  -  %  -  % -
  YoY % 0.00% 0.00% -45.65% 0.00% - - -
  Horiz. % 0.00% 0.00% 54.35% 100.00% - - -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
RPS 54.80 85.17 84.85 100.46 -  -   -  -
  YoY % -35.66% 0.38% -15.54% 0.00% - - -
  Horiz. % 54.55% 84.78% 84.46% 100.00% - - -
EPS 10.08 9.68 14.75 19.00 0.00  -   -  -
  YoY % 4.13% -34.37% -22.37% 0.00% - - -
  Horiz. % 53.05% 50.95% 77.63% 100.00% - - -
DPS 0.00 0.00 1.50 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.0000 0.0000 0.5284 0.3700 -  -   -  -
  YoY % 0.00% 0.00% 42.81% 0.00% - - -
  Horiz. % 0.00% 0.00% 142.81% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
RPS 14.52 13.71 12.54 11.37 -  -   -  -
  YoY % 5.91% 9.33% 10.29% 0.00% - - -
  Horiz. % 127.70% 120.58% 110.29% 100.00% - - -
EPS 2.66 2.43 2.18 2.15 0.00  -   -  -
  YoY % 9.47% 11.47% 1.40% 0.00% - - -
  Horiz. % 123.72% 113.02% 101.40% 100.00% - - -
DPS 0.00 0.00 0.22 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.0000 0.0000 0.0781 0.0419 -  -   -  -
  YoY % 0.00% 0.00% 86.40% 0.00% - - -
  Horiz. % 0.00% 0.00% 186.40% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
Date 28/09/12 30/09/11 30/09/10 - -  -   -  -
Price 0.1900 0.1900 0.3200 0.0000 0.0000  -   -  -
P/RPS 0.35 0.22 0.38 0.00 0.00  -   -  -
  YoY % 59.09% -42.11% 0.00% 0.00% - - -
  Horiz. % 92.11% 57.89% 100.00% - - - -
P/EPS 1.90 1.26 2.17 0.00 0.00  -   -  -
  YoY % 50.79% -41.94% 0.00% 0.00% - - -
  Horiz. % 87.56% 58.06% 100.00% - - - -
EY 52.73 79.30 46.09 0.00 0.00  -   -  -
  YoY % -33.51% 72.05% 0.00% 0.00% - - -
  Horiz. % 114.41% 172.05% 100.00% - - - -
DY 0.00 0.00 4.69 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.00 0.00 0.61 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
Date 26/11/12 24/11/11 19/11/10 01/03/10 -  -   -  -
Price 0.2100 0.2000 0.3300 0.2600 0.0000  -   -  -
P/RPS 0.38 0.23 0.39 0.26 0.00  -   -  -
  YoY % 65.22% -41.03% 50.00% 0.00% - - -
  Horiz. % 146.15% 88.46% 150.00% 100.00% - - -
P/EPS 2.10 1.33 2.24 1.37 0.00  -   -  -
  YoY % 57.89% -40.62% 63.50% 0.00% - - -
  Horiz. % 153.28% 97.08% 163.50% 100.00% - - -
EY 47.71 75.33 44.70 73.08 0.00  -   -  -
  YoY % -36.67% 68.52% -38.83% 0.00% - - -
  Horiz. % 65.28% 103.08% 61.17% 100.00% - - -
DY 0.00 0.00 4.55 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.00 0.00 0.62 0.70 0.00  -   -  -
  YoY % 0.00% 0.00% -11.43% 0.00% - - -
  Horiz. % 0.00% 0.00% 88.57% 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