Highlights

[XDL] YoY Cumulative Quarter Result on 2016-12-31 [#4]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     43.89%    YoY -     2.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 454,259 542,422 503,834 544,812 530,035 367,623 513,679 -2.03%
  YoY % -16.25% 7.66% -7.52% 2.79% 44.18% -28.43% -
  Horiz. % 88.43% 105.60% 98.08% 106.06% 103.18% 71.57% 100.00%
PBT 32,494 24,851 11,270 12,370 67,208 78,418 120,707 -19.64%
  YoY % 30.76% 120.51% -8.89% -81.59% -14.30% -35.03% -
  Horiz. % 26.92% 20.59% 9.34% 10.25% 55.68% 64.97% 100.00%
Tax -11,692 -8,264 -4,336 -5,572 -17,629 -19,493 -30,817 -14.91%
  YoY % -41.48% -90.59% 22.18% 68.39% 9.56% 36.75% -
  Horiz. % 37.94% 26.82% 14.07% 18.08% 57.21% 63.25% 100.00%
NP 20,802 16,587 6,934 6,798 49,579 58,925 89,890 -21.64%
  YoY % 25.41% 139.21% 2.00% -86.29% -15.86% -34.45% -
  Horiz. % 23.14% 18.45% 7.71% 7.56% 55.16% 65.55% 100.00%
NP to SH 20,802 16,587 6,934 6,798 49,579 58,925 89,890 -21.64%
  YoY % 25.41% 139.21% 2.00% -86.29% -15.86% -34.45% -
  Horiz. % 23.14% 18.45% 7.71% 7.56% 55.16% 65.55% 100.00%
Tax Rate 35.98 % 33.25 % 38.47 % 45.04 % 26.23 % 24.86 % 25.53 % 5.88%
  YoY % 8.21% -13.57% -14.59% 71.71% 5.51% -2.62% -
  Horiz. % 140.93% 130.24% 150.69% 176.42% 102.74% 97.38% 100.00%
Total Cost 433,457 525,835 496,900 538,014 480,456 308,698 423,789 0.38%
  YoY % -17.57% 5.82% -7.64% 11.98% 55.64% -27.16% -
  Horiz. % 102.28% 124.08% 117.25% 126.95% 113.37% 72.84% 100.00%
Net Worth 1,407,807 1,266,875 1,239,921 1,258,888 589,020 553,434 388,703 23.91%
  YoY % 11.12% 2.17% -1.51% 113.73% 6.43% 42.38% -
  Horiz. % 362.18% 325.92% 318.99% 323.87% 151.53% 142.38% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,407,807 1,266,875 1,239,921 1,258,888 589,020 553,434 388,703 23.91%
  YoY % 11.12% 2.17% -1.51% 113.73% 6.43% 42.38% -
  Horiz. % 362.18% 325.92% 318.99% 323.87% 151.53% 142.38% 100.00%
NOSH 1,804,882 1,347,740 2,695,482 2,517,777 1,132,730 907,269 719,821 16.55%
  YoY % 33.92% -50.00% 7.06% 122.28% 24.85% 26.04% -
  Horiz. % 250.74% 187.23% 374.47% 349.78% 157.36% 126.04% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.58 % 3.06 % 1.38 % 1.25 % 9.35 % 16.03 % 17.50 % -20.01%
  YoY % 49.67% 121.74% 10.40% -86.63% -41.67% -8.40% -
  Horiz. % 26.17% 17.49% 7.89% 7.14% 53.43% 91.60% 100.00%
ROE 1.48 % 1.31 % 0.56 % 0.54 % 8.42 % 10.65 % 23.13 % -36.74%
  YoY % 12.98% 133.93% 3.70% -93.59% -20.94% -53.96% -
  Horiz. % 6.40% 5.66% 2.42% 2.33% 36.40% 46.04% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 25.17 40.25 18.69 21.64 46.79 40.52 71.36 -15.94%
  YoY % -37.47% 115.36% -13.63% -53.75% 15.47% -43.22% -
  Horiz. % 35.27% 56.40% 26.19% 30.33% 65.57% 56.78% 100.00%
EPS 1.31 1.23 0.26 0.27 2.19 6.49 10.04 -28.77%
  YoY % 6.50% 373.08% -3.70% -87.67% -66.26% -35.36% -
  Horiz. % 13.05% 12.25% 2.59% 2.69% 21.81% 64.64% 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 0.7800 0.9400 0.4600 0.5000 0.5200 0.6100 0.5400 6.32%
  YoY % -17.02% 104.35% -8.00% -3.85% -14.75% 12.96% -
  Horiz. % 144.44% 174.07% 85.19% 92.59% 96.30% 112.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,707,325
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 16.78 20.04 18.61 20.12 19.58 13.58 18.97 -2.02%
  YoY % -16.27% 7.68% -7.50% 2.76% 44.18% -28.41% -
  Horiz. % 88.46% 105.64% 98.10% 106.06% 103.22% 71.59% 100.00%
EPS 0.77 0.61 0.26 0.25 1.83 2.18 3.32 -21.61%
  YoY % 26.23% 134.62% 4.00% -86.34% -16.06% -34.34% -
  Horiz. % 23.19% 18.37% 7.83% 7.53% 55.12% 65.66% 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 0.5200 0.4679 0.4580 0.4650 0.2176 0.2044 0.1436 23.91%
  YoY % 11.13% 2.16% -1.51% 113.69% 6.46% 42.34% -
  Horiz. % 362.12% 325.84% 318.94% 323.82% 151.53% 142.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.1200 0.2900 0.0250 0.1000 0.1000 0.4700 0.1900 -
P/RPS 0.48 0.72 0.13 0.46 0.21 1.16 0.27 10.06%
  YoY % -33.33% 453.85% -71.74% 119.05% -81.90% 329.63% -
  Horiz. % 177.78% 266.67% 48.15% 170.37% 77.78% 429.63% 100.00%
P/EPS 10.41 23.56 9.72 37.04 2.28 7.24 1.52 37.79%
  YoY % -55.81% 142.39% -73.76% 1,524.56% -68.51% 376.32% -
  Horiz. % 684.87% 1,550.00% 639.47% 2,436.84% 150.00% 476.32% 100.00%
EY 9.60 4.24 10.29 2.70 43.77 13.82 65.73 -27.42%
  YoY % 126.42% -58.79% 281.11% -93.83% 216.71% -78.97% -
  Horiz. % 14.61% 6.45% 15.65% 4.11% 66.59% 21.03% 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 0.15 0.31 0.05 0.20 0.19 0.77 0.35 -13.16%
  YoY % -51.61% 520.00% -75.00% 5.26% -75.32% 120.00% -
  Horiz. % 42.86% 88.57% 14.29% 57.14% 54.29% 220.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 26/02/18 27/02/17 29/02/16 10/02/15 25/02/14 25/02/13 -
Price 0.1200 0.1900 0.0300 0.0500 0.1100 0.3650 0.1900 -
P/RPS 0.48 0.47 0.16 0.23 0.24 0.90 0.27 10.06%
  YoY % 2.13% 193.75% -30.43% -4.17% -73.33% 233.33% -
  Horiz. % 177.78% 174.07% 59.26% 85.19% 88.89% 333.33% 100.00%
P/EPS 10.41 15.44 11.66 18.52 2.51 5.62 1.52 37.79%
  YoY % -32.58% 32.42% -37.04% 637.85% -55.34% 269.74% -
  Horiz. % 684.87% 1,015.79% 767.11% 1,218.42% 165.13% 369.74% 100.00%
EY 9.60 6.48 8.57 5.40 39.79 17.79 65.73 -27.42%
  YoY % 48.15% -24.39% 58.70% -86.43% 123.66% -72.93% -
  Horiz. % 14.61% 9.86% 13.04% 8.22% 60.54% 27.07% 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 0.15 0.20 0.07 0.10 0.21 0.60 0.35 -13.16%
  YoY % -25.00% 185.71% -30.00% -52.38% -65.00% 71.43% -
  Horiz. % 42.86% 57.14% 20.00% 28.57% 60.00% 171.43% 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.
 


 

331  198  546  1116 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 VC 0.255-0.015 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.25+0.01 
 HSI-C5H 0.28+0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 EKOVEST 0.7750.00 
 BARAKAH 0.04-0.01 
Partners & Brokers