Highlights

[XDL] YoY Quarter Result on 2010-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 19-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     13.89%    YoY -     2.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -  CAGR
Revenue 93,847 141,962 137,080 125,248 117,408 0  -  -
  YoY % -33.89% 3.56% 9.45% 6.68% 0.00% - -
  Horiz. % 79.93% 120.91% 116.76% 106.68% 100.00% - -
PBT 17,867 34,286 33,119 29,588 29,303 0  -  -
  YoY % -47.89% 3.52% 11.93% 0.97% 0.00% - -
  Horiz. % 60.97% 117.01% 113.02% 100.97% 100.00% - -
Tax -4,750 -8,666 -8,380 -7,668 -7,999 0  -  -
  YoY % 45.19% -3.41% -9.29% 4.14% 0.00% - -
  Horiz. % 59.38% 108.34% 104.76% 95.86% 100.00% - -
NP 13,117 25,620 24,739 21,920 21,304 0  -  -
  YoY % -48.80% 3.56% 12.86% 2.89% 0.00% - -
  Horiz. % 61.57% 120.26% 116.12% 102.89% 100.00% - -
NP to SH 13,117 25,620 24,739 21,920 21,304 0  -  -
  YoY % -48.80% 3.56% 12.86% 2.89% 0.00% - -
  Horiz. % 61.57% 120.26% 116.12% 102.89% 100.00% - -
Tax Rate 26.59 % 25.28 % 25.30 % 25.92 % 27.30 % - %  -  % -
  YoY % 5.18% -0.08% -2.39% -5.05% 0.00% - -
  Horiz. % 97.40% 92.60% 92.67% 94.95% 100.00% - -
Total Cost 80,730 116,342 112,341 103,328 96,104 0  -  -
  YoY % -30.61% 3.56% 8.72% 7.52% 0.00% - -
  Horiz. % 84.00% 121.06% 116.90% 107.52% 100.00% - -
Net Worth 0 0 0 211,360 112,606 -  -  -
  YoY % 0.00% 0.00% 0.00% 87.70% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 187.70% 100.00% - -
Dividend
30/09/13 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% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -  CAGR
Net Worth 0 0 0 211,360 112,606 -  -  -
  YoY % 0.00% 0.00% 0.00% 87.70% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 187.70% 100.00% - -
NOSH 727,569 725,700 439,963 399,999 304,342 -  -  -
  YoY % 0.26% 64.95% 9.99% 31.43% 0.00% - -
  Horiz. % 239.06% 238.45% 144.56% 131.43% 100.00% - -
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -  CAGR
NP Margin 13.98 % 18.05 % 18.05 % 17.50 % 18.15 % - %  -  % -
  YoY % -22.55% 0.00% 3.14% -3.58% 0.00% - -
  Horiz. % 77.02% 99.45% 99.45% 96.42% 100.00% - -
ROE - % - % - % 10.37 % 18.92 % - %  -  % -
  YoY % 0.00% 0.00% 0.00% -45.19% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 54.81% 100.00% - -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -  CAGR
RPS 12.90 19.56 31.16 31.31 38.58 -  -  -
  YoY % -34.05% -37.23% -0.48% -18.84% 0.00% - -
  Horiz. % 33.44% 50.70% 80.77% 81.16% 100.00% - -
EPS 1.45 3.53 3.63 5.48 7.00 0.00  -  -
  YoY % -58.92% -2.75% -33.76% -21.71% 0.00% - -
  Horiz. % 20.71% 50.43% 51.86% 78.29% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.0000 0.0000 0.0000 0.5284 0.3700 -  -  -
  YoY % 0.00% 0.00% 0.00% 42.81% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 142.81% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 2,116,225
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -  CAGR
RPS 4.43 6.71 6.48 5.92 5.55 -  -  -
  YoY % -33.98% 3.55% 9.46% 6.67% 0.00% - -
  Horiz. % 79.82% 120.90% 116.76% 106.67% 100.00% - -
EPS 0.62 1.21 1.17 1.04 1.01 0.00  -  -
  YoY % -48.76% 3.42% 12.50% 2.97% 0.00% - -
  Horiz. % 61.39% 119.80% 115.84% 102.97% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.0000 0.0000 0.0000 0.0999 0.0532 -  -  -
  YoY % 0.00% 0.00% 0.00% 87.78% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 187.78% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -  CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 - -  -  -
Price 0.2650 0.1900 0.1900 0.3200 0.0000 0.0000  -  -
P/RPS 2.05 0.97 0.61 1.02 0.00 0.00  -  -
  YoY % 111.34% 59.02% -40.20% 0.00% 0.00% - -
  Horiz. % 200.98% 95.10% 59.80% 100.00% - - -
P/EPS 14.70 5.38 3.38 5.84 0.00 0.00  -  -
  YoY % 173.23% 59.17% -42.12% 0.00% 0.00% - -
  Horiz. % 251.71% 92.12% 57.88% 100.00% - - -
EY 6.80 18.58 29.59 17.13 0.00 0.00  -  -
  YoY % -63.40% -37.21% 72.74% 0.00% 0.00% - -
  Horiz. % 39.70% 108.46% 172.74% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.61 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -  CAGR
Date 18/11/13 26/11/12 24/11/11 19/11/10 01/03/10 -  -  -
Price 0.3350 0.2100 0.2000 0.3300 0.2600 0.0000  -  -
P/RPS 2.60 1.07 0.64 1.05 0.67 0.00  -  -
  YoY % 142.99% 67.19% -39.05% 56.72% 0.00% - -
  Horiz. % 388.06% 159.70% 95.52% 156.72% 100.00% - -
P/EPS 18.58 5.95 3.56 6.02 3.71 0.00  -  -
  YoY % 212.27% 67.13% -40.86% 62.26% 0.00% - -
  Horiz. % 500.81% 160.38% 95.96% 162.26% 100.00% - -
EY 5.38 16.81 28.11 16.61 26.92 0.00  -  -
  YoY % -68.00% -40.20% 69.24% -38.30% 0.00% - -
  Horiz. % 19.99% 62.44% 104.42% 61.70% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.62 0.70 0.00  -  -
  YoY % 0.00% 0.00% 0.00% -11.43% 0.00% - -
  Horiz. % 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS