Highlights

[XDL] YoY Quarter Result on 2016-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 25-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     14.84%    YoY -     -17.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 121,386 120,260 145,008 124,727 138,375 147,369 93,847 4.38%
  YoY % 0.94% -17.07% 16.26% -9.86% -6.10% 57.03% -
  Horiz. % 129.34% 128.14% 154.52% 132.90% 147.45% 157.03% 100.00%
PBT 14,956 9,759 8,317 2,857 3,589 20,141 17,867 -2.92%
  YoY % 53.25% 17.34% 191.11% -20.40% -82.18% 12.73% -
  Horiz. % 83.71% 54.62% 46.55% 15.99% 20.09% 112.73% 100.00%
Tax -6,629 -3,780 -2,622 -1,023 -1,360 -6,116 -4,750 5.71%
  YoY % -75.37% -44.16% -156.30% 24.78% 77.76% -28.76% -
  Horiz. % 139.56% 79.58% 55.20% 21.54% 28.63% 128.76% 100.00%
NP 8,327 5,979 5,695 1,834 2,229 14,025 13,117 -7.29%
  YoY % 39.27% 4.99% 210.52% -17.72% -84.11% 6.92% -
  Horiz. % 63.48% 45.58% 43.42% 13.98% 16.99% 106.92% 100.00%
NP to SH 8,327 5,979 5,695 1,834 2,229 14,025 13,117 -7.29%
  YoY % 39.27% 4.99% 210.52% -17.72% -84.11% 6.92% -
  Horiz. % 63.48% 45.58% 43.42% 13.98% 16.99% 106.92% 100.00%
Tax Rate 44.32 % 38.73 % 31.53 % 35.81 % 37.89 % 30.37 % 26.59 % 8.88%
  YoY % 14.43% 22.84% -11.95% -5.49% 24.76% 14.22% -
  Horiz. % 166.68% 145.66% 118.58% 134.67% 142.50% 114.22% 100.00%
Total Cost 113,059 114,281 139,313 122,893 136,146 133,344 80,730 5.77%
  YoY % -1.07% -17.97% 13.36% -9.73% 2.10% 65.17% -
  Horiz. % 140.05% 141.56% 172.57% 152.23% 168.64% 165.17% 100.00%
Net Worth 1,425,856 1,365,366 1,264,180 1,239,920 1,337,399 0 0 -
  YoY % 4.43% 8.00% 1.96% -7.29% 0.00% 0.00% -
  Horiz. % 106.61% 102.09% 94.53% 92.71% 100.00% - -
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,425,856 1,365,366 1,264,180 1,239,920 1,337,399 0 0 -
  YoY % 4.43% 8.00% 1.96% -7.29% 0.00% 0.00% -
  Horiz. % 106.61% 102.09% 94.53% 92.71% 100.00% - -
NOSH 1,804,882 1,757,229 673,870 2,695,479 1,311,176 1,144,307 727,569 16.34%
  YoY % 2.71% 160.77% -75.00% 105.58% 14.58% 57.28% -
  Horiz. % 248.07% 241.52% 92.62% 370.48% 180.21% 157.28% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.86 % 4.97 % 3.93 % 1.47 % 1.61 % 9.52 % 13.98 % -11.18%
  YoY % 38.03% 26.46% 167.35% -8.70% -83.09% -31.90% -
  Horiz. % 49.07% 35.55% 28.11% 10.52% 11.52% 68.10% 100.00%
ROE 0.58 % 0.44 % 0.45 % 0.15 % 0.17 % - % - % -
  YoY % 31.82% -2.22% 200.00% -11.76% 0.00% 0.00% -
  Horiz. % 341.18% 258.82% 264.71% 88.24% 100.00% - -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 6.73 6.84 21.52 4.63 10.55 12.88 12.90 -10.27%
  YoY % -1.61% -68.22% 364.79% -56.11% -18.09% -0.16% -
  Horiz. % 52.17% 53.02% 166.82% 35.89% 81.78% 99.84% 100.00%
EPS 0.46 0.34 0.85 0.07 0.17 1.22 1.45 -17.41%
  YoY % 35.29% -60.00% 1,114.29% -58.82% -86.07% -15.86% -
  Horiz. % 31.72% 23.45% 58.62% 4.83% 11.72% 84.14% 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 0.7900 0.7770 1.8760 0.4600 1.0200 0.0000 0.0000 -
  YoY % 1.67% -58.58% 307.83% -54.90% 0.00% 0.00% -
  Horiz. % 77.45% 76.18% 183.92% 45.10% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 1,804,883
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 6.73 6.66 8.03 6.91 7.67 8.17 5.20 4.39%
  YoY % 1.05% -17.06% 16.21% -9.91% -6.12% 57.12% -
  Horiz. % 129.42% 128.08% 154.42% 132.88% 147.50% 157.12% 100.00%
EPS 0.46 0.33 0.32 0.10 0.12 0.78 0.73 -7.40%
  YoY % 39.39% 3.13% 220.00% -16.67% -84.62% 6.85% -
  Horiz. % 63.01% 45.21% 43.84% 13.70% 16.44% 106.85% 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 0.7900 0.7565 0.7004 0.6870 0.7410 0.0000 0.0000 -
  YoY % 4.43% 8.01% 1.95% -7.29% 0.00% 0.00% -
  Horiz. % 106.61% 102.09% 94.52% 92.71% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.0850 0.1450 0.2900 0.0300 0.1200 0.1650 0.2650 -
P/RPS 1.26 2.12 1.35 0.65 1.14 1.28 2.05 -7.79%
  YoY % -40.57% 57.04% 107.69% -42.98% -10.94% -37.56% -
  Horiz. % 61.46% 103.41% 65.85% 31.71% 55.61% 62.44% 100.00%
P/EPS 18.42 42.62 34.31 44.09 70.59 13.46 14.70 3.83%
  YoY % -56.78% 24.22% -22.18% -37.54% 424.44% -8.44% -
  Horiz. % 125.31% 289.93% 233.40% 299.93% 480.20% 91.56% 100.00%
EY 5.43 2.35 2.91 2.27 1.42 7.43 6.80 -3.68%
  YoY % 131.06% -19.24% 28.19% 59.86% -80.89% 9.26% -
  Horiz. % 79.85% 34.56% 42.79% 33.38% 20.88% 109.26% 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 0.19 0.15 0.07 0.12 0.00 0.00 -
  YoY % -42.11% 26.67% 114.29% -41.67% 0.00% 0.00% -
  Horiz. % 91.67% 158.33% 125.00% 58.33% 100.00% - -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 23/11/18 30/11/17 25/11/16 20/11/15 26/11/14 18/11/13 -
Price 0.0800 0.1150 0.2850 0.0250 0.1100 0.1350 0.3350 -
P/RPS 1.19 1.68 1.32 0.54 1.04 1.05 2.60 -12.21%
  YoY % -29.17% 27.27% 144.44% -48.08% -0.95% -59.62% -
  Horiz. % 45.77% 64.62% 50.77% 20.77% 40.00% 40.38% 100.00%
P/EPS 17.34 33.80 33.72 36.74 64.71 11.01 18.58 -1.14%
  YoY % -48.70% 0.24% -8.22% -43.22% 487.74% -40.74% -
  Horiz. % 93.33% 181.92% 181.49% 197.74% 348.28% 59.26% 100.00%
EY 5.77 2.96 2.97 2.72 1.55 9.08 5.38 1.17%
  YoY % 94.93% -0.34% 9.19% 75.48% -82.93% 68.77% -
  Horiz. % 107.25% 55.02% 55.20% 50.56% 28.81% 168.77% 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 0.10 0.15 0.15 0.05 0.11 0.00 0.00 -
  YoY % -33.33% 0.00% 200.00% -54.55% 0.00% 0.00% -
  Horiz. % 90.91% 136.36% 136.36% 45.45% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

240  227  565  1208 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.27+0.055 
 DNEX-WD 0.045+0.025 
 VSOLAR 0.06-0.01 
 DGB 0.045-0.005 
 EDUSPEC 0.025+0.005 
 PDZ 0.17-0.02 
 TAWIN 0.145-0.005 
 HUBLINE 0.08+0.005 
 MQTECH 0.075-0.005 
 VC 0.07-0.01 

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