Highlights

[XDL] YoY Cumulative Quarter Result on 2013-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 18-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     56.92%    YoY -     -48.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 352,960 395,963 410,421 248,181 393,181 371,210 339,446 0.65%
  YoY % -10.86% -3.52% 65.37% -36.88% 5.92% 9.36% -
  Horiz. % 103.98% 116.65% 120.91% 73.11% 115.83% 109.36% 100.00%
PBT 7,572 10,711 62,002 50,322 96,327 87,821 79,393 -32.38%
  YoY % -29.31% -82.72% 23.21% -47.76% 9.69% 10.62% -
  Horiz. % 9.54% 13.49% 78.10% 63.38% 121.33% 110.62% 100.00%
Tax -2,753 -3,958 -19,069 -13,112 -24,447 -22,157 -20,385 -28.35%
  YoY % 30.44% 79.24% -45.43% 46.37% -10.34% -8.69% -
  Horiz. % 13.51% 19.42% 93.54% 64.32% 119.93% 108.69% 100.00%
NP 4,819 6,753 42,933 37,210 71,880 65,664 59,008 -34.11%
  YoY % -28.64% -84.27% 15.38% -48.23% 9.47% 11.28% -
  Horiz. % 8.17% 11.44% 72.76% 63.06% 121.81% 111.28% 100.00%
NP to SH 4,819 6,753 42,933 37,210 71,880 65,664 59,008 -34.11%
  YoY % -28.64% -84.27% 15.38% -48.23% 9.47% 11.28% -
  Horiz. % 8.17% 11.44% 72.76% 63.06% 121.81% 111.28% 100.00%
Tax Rate 36.36 % 36.95 % 30.76 % 26.06 % 25.38 % 25.23 % 25.68 % 5.96%
  YoY % -1.60% 20.12% 18.04% 2.68% 0.59% -1.75% -
  Horiz. % 141.59% 143.89% 119.78% 101.48% 98.83% 98.25% 100.00%
Total Cost 348,141 389,210 367,488 210,971 321,301 305,546 280,438 3.67%
  YoY % -10.55% 5.91% 74.19% -34.34% 5.16% 8.95% -
  Horiz. % 124.14% 138.79% 131.04% 75.23% 114.57% 108.95% 100.00%
Net Worth 1,239,920 1,252,374 0 0 0 0 211,388 34.26%
  YoY % -0.99% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 586.56% 592.45% 0.00% 0.00% 0.00% 0.00% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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% 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% 0.00% 0.00% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,239,920 1,252,374 0 0 0 0 211,388 34.26%
  YoY % -0.99% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 586.56% 592.45% 0.00% 0.00% 0.00% 0.00% 100.00%
NOSH 2,695,479 1,227,818 1,191,989 726,789 717,453 435,834 400,054 37.39%
  YoY % 119.53% 3.01% 64.01% 1.30% 64.62% 8.94% -
  Horiz. % 673.78% 306.91% 297.96% 181.67% 179.34% 108.94% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.37 % 1.71 % 10.46 % 14.99 % 18.28 % 17.69 % 17.38 % -34.49%
  YoY % -19.88% -83.65% -30.22% -18.00% 3.34% 1.78% -
  Horiz. % 7.88% 9.84% 60.18% 86.25% 105.18% 101.78% 100.00%
ROE 0.39 % 0.54 % - % - % - % - % 27.91 % -50.89%
  YoY % -27.78% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.40% 1.93% 0.00% 0.00% 0.00% 0.00% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.09 32.25 34.43 34.15 54.80 85.17 84.85 -26.74%
  YoY % -59.41% -6.33% 0.82% -37.68% -35.66% 0.38% -
  Horiz. % 15.43% 38.01% 40.58% 40.25% 64.58% 100.38% 100.00%
EPS 0.18 0.55 3.81 4.10 10.08 9.68 14.75 -51.99%
  YoY % -67.27% -85.56% -7.07% -59.33% 4.13% -34.37% -
  Horiz. % 1.22% 3.73% 25.83% 27.80% 68.34% 65.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4600 1.0200 0.0000 0.0000 0.0000 0.0000 0.5284 -2.28%
  YoY % -54.90% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.06% 193.04% 0.00% 0.00% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.04 14.63 15.16 9.17 14.52 13.71 12.54 0.65%
  YoY % -10.87% -3.50% 65.32% -36.85% 5.91% 9.33% -
  Horiz. % 103.99% 116.67% 120.89% 73.13% 115.79% 109.33% 100.00%
EPS 0.18 0.25 1.59 1.37 2.66 2.43 2.18 -33.99%
  YoY % -28.00% -84.28% 16.06% -48.50% 9.47% 11.47% -
  Horiz. % 8.26% 11.47% 72.94% 62.84% 122.02% 111.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.22 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4580 0.4626 0.0000 0.0000 0.0000 0.0000 0.0781 34.25%
  YoY % -0.99% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 586.43% 592.32% 0.00% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.0300 0.1200 0.1650 0.2650 0.1900 0.1900 0.3200 -
P/RPS 0.23 0.37 0.48 0.78 0.35 0.22 0.38 -8.02%
  YoY % -37.84% -22.92% -38.46% 122.86% 59.09% -42.11% -
  Horiz. % 60.53% 97.37% 126.32% 205.26% 92.11% 57.89% 100.00%
P/EPS 16.78 21.82 4.58 5.18 1.90 1.26 2.17 40.58%
  YoY % -23.10% 376.42% -11.58% 172.63% 50.79% -41.94% -
  Horiz. % 773.27% 1,005.53% 211.06% 238.71% 87.56% 58.06% 100.00%
EY 5.96 4.58 21.83 19.32 52.73 79.30 46.09 -28.87%
  YoY % 30.13% -79.02% 12.99% -63.36% -33.51% 72.05% -
  Horiz. % 12.93% 9.94% 47.36% 41.92% 114.41% 172.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.69 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.07 0.12 0.00 0.00 0.00 0.00 0.61 -30.27%
  YoY % -41.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11.48% 19.67% 0.00% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 20/11/15 26/11/14 18/11/13 26/11/12 24/11/11 19/11/10 -
Price 0.0250 0.1100 0.1350 0.3350 0.2100 0.2000 0.3300 -
P/RPS 0.19 0.34 0.39 0.98 0.38 0.23 0.39 -11.29%
  YoY % -44.12% -12.82% -60.20% 157.89% 65.22% -41.03% -
  Horiz. % 48.72% 87.18% 100.00% 251.28% 97.44% 58.97% 100.00%
P/EPS 13.98 20.00 3.75 6.54 2.10 1.33 2.24 35.65%
  YoY % -30.10% 433.33% -42.66% 211.43% 57.89% -40.62% -
  Horiz. % 624.11% 892.86% 167.41% 291.96% 93.75% 59.38% 100.00%
EY 7.15 5.00 26.68 15.28 47.71 75.33 44.70 -26.30%
  YoY % 43.00% -81.26% 74.61% -67.97% -36.67% 68.52% -
  Horiz. % 16.00% 11.19% 59.69% 34.18% 106.73% 168.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.55 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.05 0.11 0.00 0.00 0.00 0.00 0.62 -34.24%
  YoY % -54.55% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 8.06% 17.74% 0.00% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers