Highlights

[XDL] YoY 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. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
Revenue 141,962 137,080 125,248 117,408 0  -   -  -
  YoY % 3.56% 9.45% 6.68% 0.00% - - -
  Horiz. % 120.91% 116.76% 106.68% 100.00% - - -
PBT 34,286 33,119 29,588 29,303 0  -   -  -
  YoY % 3.52% 11.93% 0.97% 0.00% - - -
  Horiz. % 117.01% 113.02% 100.97% 100.00% - - -
Tax -8,666 -8,380 -7,668 -7,999 0  -   -  -
  YoY % -3.41% -9.29% 4.14% 0.00% - - -
  Horiz. % 108.34% 104.76% 95.86% 100.00% - - -
NP 25,620 24,739 21,920 21,304 0  -   -  -
  YoY % 3.56% 12.86% 2.89% 0.00% - - -
  Horiz. % 120.26% 116.12% 102.89% 100.00% - - -
NP to SH 25,620 24,739 21,920 21,304 0  -   -  -
  YoY % 3.56% 12.86% 2.89% 0.00% - - -
  Horiz. % 120.26% 116.12% 102.89% 100.00% - - -
Tax Rate 25.28 % 25.30 % 25.92 % 27.30 % - %  -  %  -  % -
  YoY % -0.08% -2.39% -5.05% 0.00% - - -
  Horiz. % 92.60% 92.67% 94.95% 100.00% - - -
Total Cost 116,342 112,341 103,328 96,104 0  -   -  -
  YoY % 3.56% 8.72% 7.52% 0.00% - - -
  Horiz. % 121.06% 116.90% 107.52% 100.00% - - -
Net Worth 0 0 211,360 112,606 -  -   -  -
  YoY % 0.00% 0.00% 87.70% 0.00% - - -
  Horiz. % 0.00% 0.00% 187.70% 100.00% - - -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
Div - - - - -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
Net Worth 0 0 211,360 112,606 -  -   -  -
  YoY % 0.00% 0.00% 87.70% 0.00% - - -
  Horiz. % 0.00% 0.00% 187.70% 100.00% - - -
NOSH 725,700 439,963 399,999 304,342 -  -   -  -
  YoY % 64.95% 9.99% 31.43% 0.00% - - -
  Horiz. % 238.45% 144.56% 131.43% 100.00% - - -
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
NP Margin 18.05 % 18.05 % 17.50 % 18.15 % - %  -  %  -  % -
  YoY % 0.00% 3.14% -3.58% 0.00% - - -
  Horiz. % 99.45% 99.45% 96.42% 100.00% - - -
ROE - % - % 10.37 % 18.92 % - %  -  %  -  % -
  YoY % 0.00% 0.00% -45.19% 0.00% - - -
  Horiz. % 0.00% 0.00% 54.81% 100.00% - - -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
RPS 19.56 31.16 31.31 38.58 -  -   -  -
  YoY % -37.23% -0.48% -18.84% 0.00% - - -
  Horiz. % 50.70% 80.77% 81.16% 100.00% - - -
EPS 3.53 3.63 5.48 7.00 0.00  -   -  -
  YoY % -2.75% -33.76% -21.71% 0.00% - - -
  Horiz. % 50.43% 51.86% 78.29% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
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 - 1,804,883
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
RPS 7.87 7.59 6.94 6.51 -  -   -  -
  YoY % 3.69% 9.37% 6.61% 0.00% - - -
  Horiz. % 120.89% 116.59% 106.61% 100.00% - - -
EPS 1.42 1.37 1.21 1.18 0.00  -   -  -
  YoY % 3.65% 13.22% 2.54% 0.00% - - -
  Horiz. % 120.34% 116.10% 102.54% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 0.0000 0.0000 0.1171 0.0624 -  -   -  -
  YoY % 0.00% 0.00% 87.66% 0.00% - - -
  Horiz. % 0.00% 0.00% 187.66% 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 0.97 0.61 1.02 0.00 0.00  -   -  -
  YoY % 59.02% -40.20% 0.00% 0.00% - - -
  Horiz. % 95.10% 59.80% 100.00% - - - -
P/EPS 5.38 3.38 5.84 0.00 0.00  -   -  -
  YoY % 59.17% -42.12% 0.00% 0.00% - - -
  Horiz. % 92.12% 57.88% 100.00% - - - -
EY 18.58 29.59 17.13 0.00 0.00  -   -  -
  YoY % -37.21% 72.74% 0.00% 0.00% - - -
  Horiz. % 108.46% 172.74% 100.00% - - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
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 1.07 0.64 1.05 0.67 0.00  -   -  -
  YoY % 67.19% -39.05% 56.72% 0.00% - - -
  Horiz. % 159.70% 95.52% 156.72% 100.00% - - -
P/EPS 5.95 3.56 6.02 3.71 0.00  -   -  -
  YoY % 67.13% -40.86% 62.26% 0.00% - - -
  Horiz. % 160.38% 95.96% 162.26% 100.00% - - -
EY 16.81 28.11 16.61 26.92 0.00  -   -  -
  YoY % -40.20% 69.24% -38.30% 0.00% - - -
  Horiz. % 62.44% 104.42% 61.70% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

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