Highlights

[XDL] YoY Cumulative Quarter Result on 2011-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     55.00%    YoY -     11.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 410,421 248,181 393,181 371,210 339,446 307,845 0 -
  YoY % 65.37% -36.88% 5.92% 9.36% 10.27% 0.00% -
  Horiz. % 133.32% 80.62% 127.72% 120.58% 110.27% 100.00% -
PBT 62,002 50,322 96,327 87,821 79,393 80,137 0 -
  YoY % 23.21% -47.76% 9.69% 10.62% -0.93% 0.00% -
  Horiz. % 77.37% 62.79% 120.20% 109.59% 99.07% 100.00% -
Tax -19,069 -13,112 -24,447 -22,157 -20,385 -21,917 0 -
  YoY % -45.43% 46.37% -10.34% -8.69% 6.99% 0.00% -
  Horiz. % 87.01% 59.83% 111.54% 101.10% 93.01% 100.00% -
NP 42,933 37,210 71,880 65,664 59,008 58,220 0 -
  YoY % 15.38% -48.23% 9.47% 11.28% 1.35% 0.00% -
  Horiz. % 73.74% 63.91% 123.46% 112.79% 101.35% 100.00% -
NP to SH 42,933 37,210 71,880 65,664 59,008 58,220 0 -
  YoY % 15.38% -48.23% 9.47% 11.28% 1.35% 0.00% -
  Horiz. % 73.74% 63.91% 123.46% 112.79% 101.35% 100.00% -
Tax Rate 30.76 % 26.06 % 25.38 % 25.23 % 25.68 % 27.35 % - % -
  YoY % 18.04% 2.68% 0.59% -1.75% -6.11% 0.00% -
  Horiz. % 112.47% 95.28% 92.80% 92.25% 93.89% 100.00% -
Total Cost 367,488 210,971 321,301 305,546 280,438 249,625 0 -
  YoY % 74.19% -34.34% 5.16% 8.95% 12.34% 0.00% -
  Horiz. % 147.22% 84.52% 128.71% 122.40% 112.34% 100.00% -
Net Worth 0 0 0 0 211,388 113,375 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 86.45% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 186.45% 100.00% -
Dividend
30/09/14 30/09/13 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% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 10.17 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 0 0 0 0 211,388 113,375 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 86.45% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 186.45% 100.00% -
NOSH 1,191,989 726,789 717,453 435,834 400,054 306,421 - -
  YoY % 64.01% 1.30% 64.62% 8.94% 30.56% 0.00% -
  Horiz. % 389.00% 237.19% 234.14% 142.23% 130.56% 100.00% -
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 10.46 % 14.99 % 18.28 % 17.69 % 17.38 % 18.91 % - % -
  YoY % -30.22% -18.00% 3.34% 1.78% -8.09% 0.00% -
  Horiz. % 55.31% 79.27% 96.67% 93.55% 91.91% 100.00% -
ROE - % - % - % - % 27.91 % 51.35 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -45.65% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 54.35% 100.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 34.43 34.15 54.80 85.17 84.85 100.46 - -
  YoY % 0.82% -37.68% -35.66% 0.38% -15.54% 0.00% -
  Horiz. % 34.27% 33.99% 54.55% 84.78% 84.46% 100.00% -
EPS 3.81 4.10 10.08 9.68 14.75 19.00 0.00 -
  YoY % -7.07% -59.33% 4.13% -34.37% -22.37% 0.00% -
  Horiz. % 20.05% 21.58% 53.05% 50.95% 77.63% 100.00% -
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0000 0.0000 0.0000 0.0000 0.5284 0.3700 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 42.81% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 142.81% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 15.16 9.17 14.52 13.71 12.54 11.37 - -
  YoY % 65.32% -36.85% 5.91% 9.33% 10.29% 0.00% -
  Horiz. % 133.33% 80.65% 127.70% 120.58% 110.29% 100.00% -
EPS 1.59 1.37 2.66 2.43 2.18 2.15 0.00 -
  YoY % 16.06% -48.50% 9.47% 11.47% 1.40% 0.00% -
  Horiz. % 73.95% 63.72% 123.72% 113.02% 101.40% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.22 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0000 0.0000 0.0000 0.0000 0.0781 0.0419 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 86.40% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 186.40% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - - -
Price 0.1650 0.2650 0.1900 0.1900 0.3200 0.0000 0.0000 -
P/RPS 0.48 0.78 0.35 0.22 0.38 0.00 0.00 -
  YoY % -38.46% 122.86% 59.09% -42.11% 0.00% 0.00% -
  Horiz. % 126.32% 205.26% 92.11% 57.89% 100.00% - -
P/EPS 4.58 5.18 1.90 1.26 2.17 0.00 0.00 -
  YoY % -11.58% 172.63% 50.79% -41.94% 0.00% 0.00% -
  Horiz. % 211.06% 238.71% 87.56% 58.06% 100.00% - -
EY 21.83 19.32 52.73 79.30 46.09 0.00 0.00 -
  YoY % 12.99% -63.36% -33.51% 72.05% 0.00% 0.00% -
  Horiz. % 47.36% 41.92% 114.41% 172.05% 100.00% - -
DY 0.00 0.00 0.00 0.00 4.69 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.00 0.00 0.00 0.00 0.61 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 18/11/13 26/11/12 24/11/11 19/11/10 01/03/10 - -
Price 0.1350 0.3350 0.2100 0.2000 0.3300 0.2600 0.0000 -
P/RPS 0.39 0.98 0.38 0.23 0.39 0.26 0.00 -
  YoY % -60.20% 157.89% 65.22% -41.03% 50.00% 0.00% -
  Horiz. % 150.00% 376.92% 146.15% 88.46% 150.00% 100.00% -
P/EPS 3.75 6.54 2.10 1.33 2.24 1.37 0.00 -
  YoY % -42.66% 211.43% 57.89% -40.62% 63.50% 0.00% -
  Horiz. % 273.72% 477.37% 153.28% 97.08% 163.50% 100.00% -
EY 26.68 15.28 47.71 75.33 44.70 73.08 0.00 -
  YoY % 74.61% -67.97% -36.67% 68.52% -38.83% 0.00% -
  Horiz. % 36.51% 20.91% 65.28% 103.08% 61.17% 100.00% -
DY 0.00 0.00 0.00 0.00 4.55 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.00 0.00 0.00 0.00 0.62 0.70 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -11.43% 0.00% -
  Horiz. % 0.00% 0.00% 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 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
6. Dr M can restore economy in two years, says Anwar save malaysia!!!
7. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Report: Year Four students to learn AI, robotics and computer programming from 2020 save malaysia!!!
Partners & Brokers