Highlights

[XDL] YoY Quarter Result on 2013-12-31 [#4]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     44.90%    YoY -     13.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 150,874 148,849 119,614 101,377 113,261 128,013 125,635 3.10%
  YoY % 1.36% 24.44% 17.99% -10.49% -11.52% 1.89% -
  Horiz. % 120.09% 118.48% 95.21% 80.69% 90.15% 101.89% 100.00%
PBT 3,698 1,659 5,206 24,433 22,607 29,727 27,384 -28.35%
  YoY % 122.91% -68.13% -78.69% 8.08% -23.95% 8.56% -
  Horiz. % 13.50% 6.06% 19.01% 89.22% 82.56% 108.56% 100.00%
Tax -1,583 -1,614 1,440 -5,427 -5,920 -7,568 -8,479 -24.38%
  YoY % 1.92% -212.08% 126.53% 8.33% 21.78% 10.74% -
  Horiz. % 18.67% 19.04% -16.98% 64.01% 69.82% 89.26% 100.00%
NP 2,115 45 6,646 19,006 16,687 22,159 18,905 -30.56%
  YoY % 4,600.00% -99.32% -65.03% 13.90% -24.69% 17.21% -
  Horiz. % 11.19% 0.24% 35.15% 100.53% 88.27% 117.21% 100.00%
NP to SH 2,115 45 6,646 19,006 16,687 22,159 18,905 -30.56%
  YoY % 4,600.00% -99.32% -65.03% 13.90% -24.69% 17.21% -
  Horiz. % 11.19% 0.24% 35.15% 100.53% 88.27% 117.21% 100.00%
Tax Rate 42.81 % 97.29 % -27.66 % 22.21 % 26.19 % 25.46 % 30.96 % 5.54%
  YoY % -56.00% 451.74% -224.54% -15.20% 2.87% -17.76% -
  Horiz. % 138.28% 314.24% -89.34% 71.74% 84.59% 82.24% 100.00%
Total Cost 148,759 148,804 112,968 82,371 96,574 105,854 106,730 5.68%
  YoY % -0.03% 31.72% 37.15% -14.71% -8.77% -0.82% -
  Horiz. % 139.38% 139.42% 105.84% 77.18% 90.48% 99.18% 100.00%
Net Worth 1,239,921 655,588 595,793 555,222 391,540 215,710 224,449 32.92%
  YoY % 89.13% 10.04% 7.31% 41.80% 81.51% -3.89% -
  Horiz. % 552.43% 292.09% 265.45% 247.37% 174.44% 96.11% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - 3,998 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 21.15 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,239,921 655,588 595,793 555,222 391,540 215,710 224,449 32.92%
  YoY % 89.13% 10.04% 7.31% 41.80% 81.51% -3.89% -
  Horiz. % 552.43% 292.09% 265.45% 247.37% 174.44% 96.11% 100.00%
NOSH 2,695,482 1,311,176 1,145,757 910,201 725,075 440,224 399,803 37.41%
  YoY % 105.58% 14.44% 25.88% 25.53% 64.71% 10.11% -
  Horiz. % 674.20% 327.96% 286.58% 227.66% 181.36% 110.11% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.40 % 0.03 % 5.56 % 18.75 % 14.73 % 17.31 % 15.05 % -32.66%
  YoY % 4,566.67% -99.46% -70.35% 27.29% -14.90% 15.02% -
  Horiz. % 9.30% 0.20% 36.94% 124.58% 97.87% 115.02% 100.00%
ROE 0.17 % 0.01 % 1.12 % 3.42 % 4.26 % 10.27 % 8.42 % -47.79%
  YoY % 1,600.00% -99.11% -67.25% -19.72% -58.52% 21.97% -
  Horiz. % 2.02% 0.12% 13.30% 40.62% 50.59% 121.97% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.60 11.35 10.44 11.14 15.62 29.08 31.42 -24.96%
  YoY % -50.66% 8.72% -6.28% -28.68% -46.29% -7.45% -
  Horiz. % 17.82% 36.12% 33.23% 35.46% 49.71% 92.55% 100.00%
EPS 0.08 0.00 0.29 2.09 1.84 3.25 4.73 -49.30%
  YoY % 0.00% 0.00% -86.12% 13.59% -43.38% -31.29% -
  Horiz. % 1.69% 0.00% 6.13% 44.19% 38.90% 68.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4600 0.5000 0.5200 0.6100 0.5400 0.4900 0.5614 -3.26%
  YoY % -8.00% -3.85% -14.75% 12.96% 10.20% -12.72% -
  Horiz. % 81.94% 89.06% 92.63% 108.66% 96.19% 87.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,707,325
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.57 5.50 4.42 3.74 4.18 4.73 4.64 3.09%
  YoY % 1.27% 24.43% 18.18% -10.53% -11.63% 1.94% -
  Horiz. % 120.04% 118.53% 95.26% 80.60% 90.09% 101.94% 100.00%
EPS 0.08 0.00 0.25 0.70 0.62 0.82 0.70 -30.31%
  YoY % 0.00% 0.00% -64.29% 12.90% -24.39% 17.14% -
  Horiz. % 11.43% 0.00% 35.71% 100.00% 88.57% 117.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.15 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4580 0.2422 0.2201 0.2051 0.1446 0.0797 0.0829 32.92%
  YoY % 89.10% 10.04% 7.31% 41.84% 81.43% -3.86% -
  Horiz. % 552.47% 292.16% 265.50% 247.41% 174.43% 96.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.0250 0.1000 0.1000 0.4700 0.1900 0.2000 0.3000 -
P/RPS 0.45 0.88 0.96 4.22 1.22 0.69 0.95 -11.70%
  YoY % -48.86% -8.33% -77.25% 245.90% 76.81% -27.37% -
  Horiz. % 47.37% 92.63% 101.05% 444.21% 128.42% 72.63% 100.00%
P/EPS 31.86 2,913.73 17.24 22.51 8.26 3.97 6.34 30.84%
  YoY % -98.91% 16,800.99% -23.41% 172.52% 108.06% -37.38% -
  Horiz. % 502.52% 45,957.89% 271.92% 355.05% 130.28% 62.62% 100.00%
EY 3.14 0.03 5.80 4.44 12.11 25.17 15.76 -23.56%
  YoY % 10,366.67% -99.48% 30.63% -63.34% -51.89% 59.71% -
  Horiz. % 19.92% 0.19% 36.80% 28.17% 76.84% 159.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.05 0.20 0.19 0.77 0.35 0.41 0.53 -32.51%
  YoY % -75.00% 5.26% -75.32% 120.00% -14.63% -22.64% -
  Horiz. % 9.43% 37.74% 35.85% 145.28% 66.04% 77.36% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 10/02/15 25/02/14 25/02/13 23/02/12 28/02/11 -
Price 0.0300 0.0500 0.1100 0.3650 0.1900 0.2700 0.2800 -
P/RPS 0.54 0.44 1.05 3.28 1.22 0.93 0.89 -7.98%
  YoY % 22.73% -58.10% -67.99% 168.85% 31.18% 4.49% -
  Horiz. % 60.67% 49.44% 117.98% 368.54% 137.08% 104.49% 100.00%
P/EPS 38.23 1,456.86 18.96 17.48 8.26 5.36 5.92 36.42%
  YoY % -97.38% 7,583.86% 8.47% 111.62% 54.10% -9.46% -
  Horiz. % 645.78% 24,609.12% 320.27% 295.27% 139.53% 90.54% 100.00%
EY 2.62 0.07 5.27 5.72 12.11 18.64 16.89 -26.68%
  YoY % 3,642.86% -98.67% -7.87% -52.77% -35.03% 10.36% -
  Horiz. % 15.51% 0.41% 31.20% 33.87% 71.70% 110.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.07 0.10 0.21 0.60 0.35 0.55 0.50 -27.92%
  YoY % -30.00% -52.38% -65.00% 71.43% -36.36% 10.00% -
  Horiz. % 14.00% 20.00% 42.00% 120.00% 70.00% 110.00% 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.
 


 

144  236  444  1379 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 BARAKAH 0.075-0.01 
 LAMBO 0.070.00 
 NIHSIN-WB 0.065-0.005 
 LAMBO-WB 0.010.00 
 KNM 0.185-0.005 
 IOIPG 1.190.00 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
 DAYANG 1.150.00 
Partners & Brokers