Highlights

[XDL] YoY Quarter Result on 2012-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     14.89%    YoY -     3.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 138,375 147,369 93,847 141,962 137,080 125,248 117,408 2.78%
  YoY % -6.10% 57.03% -33.89% 3.56% 9.45% 6.68% -
  Horiz. % 117.86% 125.52% 79.93% 120.91% 116.76% 106.68% 100.00%
PBT 3,589 20,141 17,867 34,286 33,119 29,588 29,303 -29.52%
  YoY % -82.18% 12.73% -47.89% 3.52% 11.93% 0.97% -
  Horiz. % 12.25% 68.73% 60.97% 117.01% 113.02% 100.97% 100.00%
Tax -1,360 -6,116 -4,750 -8,666 -8,380 -7,668 -7,999 -25.56%
  YoY % 77.76% -28.76% 45.19% -3.41% -9.29% 4.14% -
  Horiz. % 17.00% 76.46% 59.38% 108.34% 104.76% 95.86% 100.00%
NP 2,229 14,025 13,117 25,620 24,739 21,920 21,304 -31.34%
  YoY % -84.11% 6.92% -48.80% 3.56% 12.86% 2.89% -
  Horiz. % 10.46% 65.83% 61.57% 120.26% 116.12% 102.89% 100.00%
NP to SH 2,229 14,025 13,117 25,620 24,739 21,920 21,304 -31.34%
  YoY % -84.11% 6.92% -48.80% 3.56% 12.86% 2.89% -
  Horiz. % 10.46% 65.83% 61.57% 120.26% 116.12% 102.89% 100.00%
Tax Rate 37.89 % 30.37 % 26.59 % 25.28 % 25.30 % 25.92 % 27.30 % 5.61%
  YoY % 24.76% 14.22% 5.18% -0.08% -2.39% -5.05% -
  Horiz. % 138.79% 111.25% 97.40% 92.60% 92.67% 94.95% 100.00%
Total Cost 136,146 133,344 80,730 116,342 112,341 103,328 96,104 5.97%
  YoY % 2.10% 65.17% -30.61% 3.56% 8.72% 7.52% -
  Horiz. % 141.67% 138.75% 84.00% 121.06% 116.90% 107.52% 100.00%
Net Worth 1,337,399 0 0 0 0 211,360 112,606 51.02%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 87.70% -
  Horiz. % 1,187.67% 0.00% 0.00% 0.00% 0.00% 187.70% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,337,399 0 0 0 0 211,360 112,606 51.02%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 87.70% -
  Horiz. % 1,187.67% 0.00% 0.00% 0.00% 0.00% 187.70% 100.00%
NOSH 1,311,176 1,144,307 727,569 725,700 439,963 399,999 304,342 27.55%
  YoY % 14.58% 57.28% 0.26% 64.95% 9.99% 31.43% -
  Horiz. % 430.82% 375.99% 239.06% 238.45% 144.56% 131.43% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.61 % 9.52 % 13.98 % 18.05 % 18.05 % 17.50 % 18.15 % -33.21%
  YoY % -83.09% -31.90% -22.55% 0.00% 3.14% -3.58% -
  Horiz. % 8.87% 52.45% 77.02% 99.45% 99.45% 96.42% 100.00%
ROE 0.17 % - % - % - % - % 10.37 % 18.92 % -54.39%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -45.19% -
  Horiz. % 0.90% 0.00% 0.00% 0.00% 0.00% 54.81% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 10.55 12.88 12.90 19.56 31.16 31.31 38.58 -19.43%
  YoY % -18.09% -0.16% -34.05% -37.23% -0.48% -18.84% -
  Horiz. % 27.35% 33.39% 33.44% 50.70% 80.77% 81.16% 100.00%
EPS 0.17 1.22 1.45 3.53 3.63 5.48 7.00 -46.17%
  YoY % -86.07% -15.86% -58.92% -2.75% -33.76% -21.71% -
  Horiz. % 2.43% 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 1.0200 0.0000 0.0000 0.0000 0.0000 0.5284 0.3700 18.40%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 42.81% -
  Horiz. % 275.68% 0.00% 0.00% 0.00% 0.00% 142.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,116,225
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.54 6.96 4.43 6.71 6.48 5.92 5.55 2.77%
  YoY % -6.03% 57.11% -33.98% 3.55% 9.46% 6.67% -
  Horiz. % 117.84% 125.41% 79.82% 120.90% 116.76% 106.67% 100.00%
EPS 0.11 0.66 0.62 1.21 1.17 1.04 1.01 -30.88%
  YoY % -83.33% 6.45% -48.76% 3.42% 12.50% 2.97% -
  Horiz. % 10.89% 65.35% 61.39% 119.80% 115.84% 102.97% 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 0.6320 0.0000 0.0000 0.0000 0.0000 0.0999 0.0532 51.03%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 87.78% -
  Horiz. % 1,187.97% 0.00% 0.00% 0.00% 0.00% 187.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - -
Price 0.1200 0.1650 0.2650 0.1900 0.1900 0.3200 0.0000 -
P/RPS 1.14 1.28 2.05 0.97 0.61 1.02 0.00 -
  YoY % -10.94% -37.56% 111.34% 59.02% -40.20% 0.00% -
  Horiz. % 111.76% 125.49% 200.98% 95.10% 59.80% 100.00% -
P/EPS 70.59 13.46 14.70 5.38 3.38 5.84 0.00 -
  YoY % 424.44% -8.44% 173.23% 59.17% -42.12% 0.00% -
  Horiz. % 1,208.73% 230.48% 251.71% 92.12% 57.88% 100.00% -
EY 1.42 7.43 6.80 18.58 29.59 17.13 0.00 -
  YoY % -80.89% 9.26% -63.40% -37.21% 72.74% 0.00% -
  Horiz. % 8.29% 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 0.12 0.00 0.00 0.00 0.00 0.61 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 19.67% 0.00% 0.00% 0.00% 0.00% 100.00% -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 26/11/14 18/11/13 26/11/12 24/11/11 19/11/10 01/03/10 -
Price 0.1100 0.1350 0.3350 0.2100 0.2000 0.3300 0.2600 -
P/RPS 1.04 1.05 2.60 1.07 0.64 1.05 0.67 7.60%
  YoY % -0.95% -59.62% 142.99% 67.19% -39.05% 56.72% -
  Horiz. % 155.22% 156.72% 388.06% 159.70% 95.52% 156.72% 100.00%
P/EPS 64.71 11.01 18.58 5.95 3.56 6.02 3.71 61.00%
  YoY % 487.74% -40.74% 212.27% 67.13% -40.86% 62.26% -
  Horiz. % 1,744.20% 296.77% 500.81% 160.38% 95.96% 162.26% 100.00%
EY 1.55 9.08 5.38 16.81 28.11 16.61 26.92 -37.85%
  YoY % -82.93% 68.77% -68.00% -40.20% 69.24% -38.30% -
  Horiz. % 5.76% 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 0.11 0.00 0.00 0.00 0.00 0.62 0.70 -26.53%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -11.43% -
  Horiz. % 15.71% 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.
 


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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS