Highlights

[XDL] YoY Quarter Result on 2016-12-31 [#4]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     15.32%    YoY -     4,600.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 124,078 150,874 148,849 119,614 101,377 113,261 128,013 -0.52%
  YoY % -17.76% 1.36% 24.44% 17.99% -10.49% -11.52% -
  Horiz. % 96.93% 117.86% 116.28% 93.44% 79.19% 88.48% 100.00%
PBT 4,743 3,698 1,659 5,206 24,433 22,607 29,727 -26.33%
  YoY % 28.26% 122.91% -68.13% -78.69% 8.08% -23.95% -
  Horiz. % 15.96% 12.44% 5.58% 17.51% 82.19% 76.05% 100.00%
Tax -1,928 -1,583 -1,614 1,440 -5,427 -5,920 -7,568 -20.36%
  YoY % -21.79% 1.92% -212.08% 126.53% 8.33% 21.78% -
  Horiz. % 25.48% 20.92% 21.33% -19.03% 71.71% 78.22% 100.00%
NP 2,815 2,115 45 6,646 19,006 16,687 22,159 -29.08%
  YoY % 33.10% 4,600.00% -99.32% -65.03% 13.90% -24.69% -
  Horiz. % 12.70% 9.54% 0.20% 29.99% 85.77% 75.31% 100.00%
NP to SH 2,815 2,115 45 6,646 19,006 16,687 22,159 -29.08%
  YoY % 33.10% 4,600.00% -99.32% -65.03% 13.90% -24.69% -
  Horiz. % 12.70% 9.54% 0.20% 29.99% 85.77% 75.31% 100.00%
Tax Rate 40.65 % 42.81 % 97.29 % -27.66 % 22.21 % 26.19 % 25.46 % 8.10%
  YoY % -5.05% -56.00% 451.74% -224.54% -15.20% 2.87% -
  Horiz. % 159.66% 168.15% 382.13% -108.64% 87.23% 102.87% 100.00%
Total Cost 121,263 148,759 148,804 112,968 82,371 96,574 105,854 2.29%
  YoY % -18.48% -0.03% 31.72% 37.15% -14.71% -8.77% -
  Horiz. % 114.56% 140.53% 140.57% 106.72% 77.82% 91.23% 100.00%
Net Worth 1,266,875 1,239,921 655,588 595,793 555,222 391,540 215,710 34.28%
  YoY % 2.17% 89.13% 10.04% 7.31% 41.80% 81.51% -
  Horiz. % 587.30% 574.81% 303.92% 276.20% 257.39% 181.51% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,266,875 1,239,921 655,588 595,793 555,222 391,540 215,710 34.28%
  YoY % 2.17% 89.13% 10.04% 7.31% 41.80% 81.51% -
  Horiz. % 587.30% 574.81% 303.92% 276.20% 257.39% 181.51% 100.00%
NOSH 1,347,740 2,695,482 1,311,176 1,145,757 910,201 725,075 440,224 20.48%
  YoY % -50.00% 105.58% 14.44% 25.88% 25.53% 64.71% -
  Horiz. % 306.15% 612.30% 297.84% 260.27% 206.76% 164.71% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 2.27 % 1.40 % 0.03 % 5.56 % 18.75 % 14.73 % 17.31 % -28.70%
  YoY % 62.14% 4,566.67% -99.46% -70.35% 27.29% -14.90% -
  Horiz. % 13.11% 8.09% 0.17% 32.12% 108.32% 85.10% 100.00%
ROE 0.22 % 0.17 % 0.01 % 1.12 % 3.42 % 4.26 % 10.27 % -47.27%
  YoY % 29.41% 1,600.00% -99.11% -67.25% -19.72% -58.52% -
  Horiz. % 2.14% 1.66% 0.10% 10.91% 33.30% 41.48% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 9.21 5.60 11.35 10.44 11.14 15.62 29.08 -17.42%
  YoY % 64.46% -50.66% 8.72% -6.28% -28.68% -46.29% -
  Horiz. % 31.67% 19.26% 39.03% 35.90% 38.31% 53.71% 100.00%
EPS 0.21 0.08 0.00 0.29 2.09 1.84 3.25 -36.63%
  YoY % 162.50% 0.00% 0.00% -86.12% 13.59% -43.38% -
  Horiz. % 6.46% 2.46% 0.00% 8.92% 64.31% 56.62% 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 0.9400 0.4600 0.5000 0.5200 0.6100 0.5400 0.4900 11.46%
  YoY % 104.35% -8.00% -3.85% -14.75% 12.96% 10.20% -
  Horiz. % 191.84% 93.88% 102.04% 106.12% 124.49% 110.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,804,883
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 6.87 8.36 8.25 6.63 5.62 6.28 7.09 -0.52%
  YoY % -17.82% 1.33% 24.43% 17.97% -10.51% -11.42% -
  Horiz. % 96.90% 117.91% 116.36% 93.51% 79.27% 88.58% 100.00%
EPS 0.16 0.12 0.00 0.37 1.05 0.92 1.23 -28.80%
  YoY % 33.33% 0.00% 0.00% -64.76% 14.13% -25.20% -
  Horiz. % 13.01% 9.76% 0.00% 30.08% 85.37% 74.80% 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 0.7019 0.6870 0.3632 0.3301 0.3076 0.2169 0.1195 34.29%
  YoY % 2.17% 89.15% 10.03% 7.31% 41.82% 81.51% -
  Horiz. % 587.36% 574.90% 303.93% 276.23% 257.41% 181.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.2900 0.0250 0.1000 0.1000 0.4700 0.1900 0.2000 -
P/RPS 3.15 0.45 0.88 0.96 4.22 1.22 0.69 28.77%
  YoY % 600.00% -48.86% -8.33% -77.25% 245.90% 76.81% -
  Horiz. % 456.52% 65.22% 127.54% 139.13% 611.59% 176.81% 100.00%
P/EPS 138.84 31.86 2,913.73 17.24 22.51 8.26 3.97 80.74%
  YoY % 335.78% -98.91% 16,800.99% -23.41% 172.52% 108.06% -
  Horiz. % 3,497.23% 802.52% 73,393.70% 434.26% 567.00% 208.06% 100.00%
EY 0.72 3.14 0.03 5.80 4.44 12.11 25.17 -44.67%
  YoY % -77.07% 10,366.67% -99.48% 30.63% -63.34% -51.89% -
  Horiz. % 2.86% 12.48% 0.12% 23.04% 17.64% 48.11% 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 0.31 0.05 0.20 0.19 0.77 0.35 0.41 -4.55%
  YoY % 520.00% -75.00% 5.26% -75.32% 120.00% -14.63% -
  Horiz. % 75.61% 12.20% 48.78% 46.34% 187.80% 85.37% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 27/02/17 29/02/16 10/02/15 25/02/14 25/02/13 23/02/12 -
Price 0.1900 0.0300 0.0500 0.1100 0.3650 0.1900 0.2700 -
P/RPS 2.06 0.54 0.44 1.05 3.28 1.22 0.93 14.16%
  YoY % 281.48% 22.73% -58.10% -67.99% 168.85% 31.18% -
  Horiz. % 221.51% 58.06% 47.31% 112.90% 352.69% 131.18% 100.00%
P/EPS 90.97 38.23 1,456.86 18.96 17.48 8.26 5.36 60.24%
  YoY % 137.95% -97.38% 7,583.86% 8.47% 111.62% 54.10% -
  Horiz. % 1,697.20% 713.25% 27,180.22% 353.73% 326.12% 154.10% 100.00%
EY 1.10 2.62 0.07 5.27 5.72 12.11 18.64 -37.58%
  YoY % -58.02% 3,642.86% -98.67% -7.87% -52.77% -35.03% -
  Horiz. % 5.90% 14.06% 0.38% 28.27% 30.69% 64.97% 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 0.20 0.07 0.10 0.21 0.60 0.35 0.55 -15.50%
  YoY % 185.71% -30.00% -52.38% -65.00% 71.43% -36.36% -
  Horiz. % 36.36% 12.73% 18.18% 38.18% 109.09% 63.64% 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
 
 

336  430  511  910 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ACO 0.345+0.08 
 HIBISCS 0.69+0.03 
 ASB 0.18+0.045 
 SAPNRG 0.11+0.005 
 CAREPLS 1.73+0.19 
 SANICHI 0.10-0.015 
 ACOSTEC 0.685+0.185 
 K1 0.52-0.02 
 KNM 0.255+0.005 
 AT 0.10-0.005 

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