Highlights

[XDL] YoY Quarter Result on 2011-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     9.94%    YoY -     12.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 147,369 93,847 141,962 137,080 125,248 117,408 0 -
  YoY % 57.03% -33.89% 3.56% 9.45% 6.68% 0.00% -
  Horiz. % 125.52% 79.93% 120.91% 116.76% 106.68% 100.00% -
PBT 20,141 17,867 34,286 33,119 29,588 29,303 0 -
  YoY % 12.73% -47.89% 3.52% 11.93% 0.97% 0.00% -
  Horiz. % 68.73% 60.97% 117.01% 113.02% 100.97% 100.00% -
Tax -6,116 -4,750 -8,666 -8,380 -7,668 -7,999 0 -
  YoY % -28.76% 45.19% -3.41% -9.29% 4.14% 0.00% -
  Horiz. % 76.46% 59.38% 108.34% 104.76% 95.86% 100.00% -
NP 14,025 13,117 25,620 24,739 21,920 21,304 0 -
  YoY % 6.92% -48.80% 3.56% 12.86% 2.89% 0.00% -
  Horiz. % 65.83% 61.57% 120.26% 116.12% 102.89% 100.00% -
NP to SH 14,025 13,117 25,620 24,739 21,920 21,304 0 -
  YoY % 6.92% -48.80% 3.56% 12.86% 2.89% 0.00% -
  Horiz. % 65.83% 61.57% 120.26% 116.12% 102.89% 100.00% -
Tax Rate 30.37 % 26.59 % 25.28 % 25.30 % 25.92 % 27.30 % - % -
  YoY % 14.22% 5.18% -0.08% -2.39% -5.05% 0.00% -
  Horiz. % 111.25% 97.40% 92.60% 92.67% 94.95% 100.00% -
Total Cost 133,344 80,730 116,342 112,341 103,328 96,104 0 -
  YoY % 65.17% -30.61% 3.56% 8.72% 7.52% 0.00% -
  Horiz. % 138.75% 84.00% 121.06% 116.90% 107.52% 100.00% -
Net Worth 0 0 0 0 211,360 112,606 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 87.70% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 187.70% 100.00% -
Dividend
30/09/14 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% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 0 0 0 0 211,360 112,606 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 87.70% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 187.70% 100.00% -
NOSH 1,144,307 727,569 725,700 439,963 399,999 304,342 - -
  YoY % 57.28% 0.26% 64.95% 9.99% 31.43% 0.00% -
  Horiz. % 375.99% 239.06% 238.45% 144.56% 131.43% 100.00% -
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.52 % 13.98 % 18.05 % 18.05 % 17.50 % 18.15 % - % -
  YoY % -31.90% -22.55% 0.00% 3.14% -3.58% 0.00% -
  Horiz. % 52.45% 77.02% 99.45% 99.45% 96.42% 100.00% -
ROE - % - % - % - % 10.37 % 18.92 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -45.19% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 54.81% 100.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 12.88 12.90 19.56 31.16 31.31 38.58 - -
  YoY % -0.16% -34.05% -37.23% -0.48% -18.84% 0.00% -
  Horiz. % 33.39% 33.44% 50.70% 80.77% 81.16% 100.00% -
EPS 1.22 1.45 3.53 3.63 5.48 7.00 0.00 -
  YoY % -15.86% -58.92% -2.75% -33.76% -21.71% 0.00% -
  Horiz. % 17.43% 20.71% 50.43% 51.86% 78.29% 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 0.0000 0.0000 0.0000 0.0000 0.5284 0.3700 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 42.81% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 142.81% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 5.44 3.47 5.24 5.06 4.63 4.34 - -
  YoY % 56.77% -33.78% 3.56% 9.29% 6.68% 0.00% -
  Horiz. % 125.35% 79.95% 120.74% 116.59% 106.68% 100.00% -
EPS 0.52 0.48 0.95 0.91 0.81 0.79 0.00 -
  YoY % 8.33% -49.47% 4.40% 12.35% 2.53% 0.00% -
  Horiz. % 65.82% 60.76% 120.25% 115.19% 102.53% 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 0.0000 0.0000 0.0000 0.0000 0.0781 0.0416 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 87.74% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 187.74% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - - -
Price 0.1650 0.2650 0.1900 0.1900 0.3200 0.0000 0.0000 -
P/RPS 1.28 2.05 0.97 0.61 1.02 0.00 0.00 -
  YoY % -37.56% 111.34% 59.02% -40.20% 0.00% 0.00% -
  Horiz. % 125.49% 200.98% 95.10% 59.80% 100.00% - -
P/EPS 13.46 14.70 5.38 3.38 5.84 0.00 0.00 -
  YoY % -8.44% 173.23% 59.17% -42.12% 0.00% 0.00% -
  Horiz. % 230.48% 251.71% 92.12% 57.88% 100.00% - -
EY 7.43 6.80 18.58 29.59 17.13 0.00 0.00 -
  YoY % 9.26% -63.40% -37.21% 72.74% 0.00% 0.00% -
  Horiz. % 43.37% 39.70% 108.46% 172.74% 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 0.00 0.00 0.00 0.00 0.61 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 18/11/13 26/11/12 24/11/11 19/11/10 01/03/10 - -
Price 0.1350 0.3350 0.2100 0.2000 0.3300 0.2600 0.0000 -
P/RPS 1.05 2.60 1.07 0.64 1.05 0.67 0.00 -
  YoY % -59.62% 142.99% 67.19% -39.05% 56.72% 0.00% -
  Horiz. % 156.72% 388.06% 159.70% 95.52% 156.72% 100.00% -
P/EPS 11.01 18.58 5.95 3.56 6.02 3.71 0.00 -
  YoY % -40.74% 212.27% 67.13% -40.86% 62.26% 0.00% -
  Horiz. % 296.77% 500.81% 160.38% 95.96% 162.26% 100.00% -
EY 9.08 5.38 16.81 28.11 16.61 26.92 0.00 -
  YoY % 68.77% -68.00% -40.20% 69.24% -38.30% 0.00% -
  Horiz. % 33.73% 19.99% 62.44% 104.42% 61.70% 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 0.00 0.00 0.00 0.00 0.62 0.70 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -11.43% 0.00% -
  Horiz. % 0.00% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers