Highlights

[XDL] YoY Cumulative Quarter Result on 2016-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 25-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     61.44%    YoY -     -28.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 347,738 338,418 418,344 352,960 395,963 410,421 248,181 5.78%
  YoY % 2.75% -19.11% 18.52% -10.86% -3.52% 65.37% -
  Horiz. % 140.11% 136.36% 168.56% 142.22% 159.55% 165.37% 100.00%
PBT 39,841 24,931 20,108 7,572 10,711 62,002 50,322 -3.82%
  YoY % 59.81% 23.99% 165.56% -29.31% -82.72% 23.21% -
  Horiz. % 79.17% 49.54% 39.96% 15.05% 21.28% 123.21% 100.00%
Tax -18,644 -8,586 -6,336 -2,753 -3,958 -19,069 -13,112 6.04%
  YoY % -117.14% -35.51% -130.15% 30.44% 79.24% -45.43% -
  Horiz. % 142.19% 65.48% 48.32% 21.00% 30.19% 145.43% 100.00%
NP 21,197 16,345 13,772 4,819 6,753 42,933 37,210 -8.95%
  YoY % 29.68% 18.68% 185.79% -28.64% -84.27% 15.38% -
  Horiz. % 56.97% 43.93% 37.01% 12.95% 18.15% 115.38% 100.00%
NP to SH 21,197 16,345 13,772 4,819 6,753 42,933 37,210 -8.95%
  YoY % 29.68% 18.68% 185.79% -28.64% -84.27% 15.38% -
  Horiz. % 56.97% 43.93% 37.01% 12.95% 18.15% 115.38% 100.00%
Tax Rate 46.80 % 34.44 % 31.51 % 36.36 % 36.95 % 30.76 % 26.06 % 10.25%
  YoY % 35.89% 9.30% -13.34% -1.60% 20.12% 18.04% -
  Horiz. % 179.59% 132.16% 120.91% 139.52% 141.79% 118.04% 100.00%
Total Cost 326,541 322,073 404,572 348,141 389,210 367,488 210,971 7.55%
  YoY % 1.39% -20.39% 16.21% -10.55% 5.91% 74.19% -
  Horiz. % 154.78% 152.66% 191.77% 165.02% 184.49% 174.19% 100.00%
Net Worth 1,425,856 1,365,366 1,264,180 1,239,920 1,252,374 0 0 -
  YoY % 4.43% 8.00% 1.96% -0.99% 0.00% 0.00% -
  Horiz. % 113.85% 109.02% 100.94% 99.01% 100.00% - -
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,425,856 1,365,366 1,264,180 1,239,920 1,252,374 0 0 -
  YoY % 4.43% 8.00% 1.96% -0.99% 0.00% 0.00% -
  Horiz. % 113.85% 109.02% 100.94% 99.01% 100.00% - -
NOSH 1,804,882 1,757,229 673,870 2,695,479 1,227,818 1,191,989 726,789 16.36%
  YoY % 2.71% 160.77% -75.00% 119.53% 3.01% 64.01% -
  Horiz. % 248.34% 241.78% 92.72% 370.87% 168.94% 164.01% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.10 % 4.83 % 3.29 % 1.37 % 1.71 % 10.46 % 14.99 % -13.91%
  YoY % 26.29% 46.81% 140.15% -19.88% -83.65% -30.22% -
  Horiz. % 40.69% 32.22% 21.95% 9.14% 11.41% 69.78% 100.00%
ROE 1.49 % 1.20 % 1.09 % 0.39 % 0.54 % - % - % -
  YoY % 24.17% 10.09% 179.49% -27.78% 0.00% 0.00% -
  Horiz. % 275.93% 222.22% 201.85% 72.22% 100.00% - -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 19.27 19.26 62.08 13.09 32.25 34.43 34.15 -9.09%
  YoY % 0.05% -68.98% 374.26% -59.41% -6.33% 0.82% -
  Horiz. % 56.43% 56.40% 181.79% 38.33% 94.44% 100.82% 100.00%
EPS 1.17 1.08 2.04 0.18 0.55 3.81 4.10 -18.85%
  YoY % 8.33% -47.06% 1,033.33% -67.27% -85.56% -7.07% -
  Horiz. % 28.54% 26.34% 49.76% 4.39% 13.41% 92.93% 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 0.7900 0.7770 1.8760 0.4600 1.0200 0.0000 0.0000 -
  YoY % 1.67% -58.58% 307.83% -54.90% 0.00% 0.00% -
  Horiz. % 77.45% 76.18% 183.92% 45.10% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 1,804,883
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 19.27 18.75 23.18 19.56 21.94 22.74 13.75 5.78%
  YoY % 2.77% -19.11% 18.51% -10.85% -3.52% 65.38% -
  Horiz. % 140.15% 136.36% 168.58% 142.25% 159.56% 165.38% 100.00%
EPS 1.17 0.91 0.76 0.27 0.37 2.38 2.06 -8.99%
  YoY % 28.57% 19.74% 181.48% -27.03% -84.45% 15.53% -
  Horiz. % 56.80% 44.17% 36.89% 13.11% 17.96% 115.53% 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 0.7900 0.7565 0.7004 0.6870 0.6939 0.0000 0.0000 -
  YoY % 4.43% 8.01% 1.95% -0.99% 0.00% 0.00% -
  Horiz. % 113.85% 109.02% 100.94% 99.01% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.0850 0.1450 0.2900 0.0300 0.1200 0.1650 0.2650 -
P/RPS 0.44 0.75 0.47 0.23 0.37 0.48 0.78 -9.10%
  YoY % -41.33% 59.57% 104.35% -37.84% -22.92% -38.46% -
  Horiz. % 56.41% 96.15% 60.26% 29.49% 47.44% 61.54% 100.00%
P/EPS 7.24 15.59 14.19 16.78 21.82 4.58 5.18 5.74%
  YoY % -53.56% 9.87% -15.44% -23.10% 376.42% -11.58% -
  Horiz. % 139.77% 300.97% 273.94% 323.94% 421.24% 88.42% 100.00%
EY 13.82 6.41 7.05 5.96 4.58 21.83 19.32 -5.43%
  YoY % 115.60% -9.08% 18.29% 30.13% -79.02% 12.99% -
  Horiz. % 71.53% 33.18% 36.49% 30.85% 23.71% 112.99% 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 0.11 0.19 0.15 0.07 0.12 0.00 0.00 -
  YoY % -42.11% 26.67% 114.29% -41.67% 0.00% 0.00% -
  Horiz. % 91.67% 158.33% 125.00% 58.33% 100.00% - -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 23/11/18 30/11/17 25/11/16 20/11/15 26/11/14 18/11/13 -
Price 0.0800 0.1150 0.2850 0.0250 0.1100 0.1350 0.3350 -
P/RPS 0.42 0.60 0.46 0.19 0.34 0.39 0.98 -13.16%
  YoY % -30.00% 30.43% 142.11% -44.12% -12.82% -60.20% -
  Horiz. % 42.86% 61.22% 46.94% 19.39% 34.69% 39.80% 100.00%
P/EPS 6.81 12.36 13.95 13.98 20.00 3.75 6.54 0.68%
  YoY % -44.90% -11.40% -0.21% -30.10% 433.33% -42.66% -
  Horiz. % 104.13% 188.99% 213.30% 213.76% 305.81% 57.34% 100.00%
EY 14.68 8.09 7.17 7.15 5.00 26.68 15.28 -0.67%
  YoY % 81.46% 12.83% 0.28% 43.00% -81.26% 74.61% -
  Horiz. % 96.07% 52.95% 46.92% 46.79% 32.72% 174.61% 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 0.10 0.15 0.15 0.05 0.11 0.00 0.00 -
  YoY % -33.33% 0.00% 200.00% -54.55% 0.00% 0.00% -
  Horiz. % 90.91% 136.36% 136.36% 45.45% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

431  153  436  1189 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.49+0.04 
 SAPNRG 0.105+0.01 
 AGES-PA 0.010.00 
 LAMBO 0.010.00 
 ARMADA 0.18+0.015 
 VELESTO 0.175+0.015 
 MINETEC 0.185+0.015 
 HSI-H8M 0.495-0.11 
 KNM 0.16+0.015 
 ALAM 0.085+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers