Highlights

[XDL] YoY Quarter Result on 2018-12-31 [#4]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 22-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -25.46%    YoY -     58.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 115,841 124,078 150,874 148,849 119,614 101,377 113,261 0.38%
  YoY % -6.64% -17.76% 1.36% 24.44% 17.99% -10.49% -
  Horiz. % 102.28% 109.55% 133.21% 131.42% 105.61% 89.51% 100.00%
PBT 7,563 4,743 3,698 1,659 5,206 24,433 22,607 -16.67%
  YoY % 59.46% 28.26% 122.91% -68.13% -78.69% 8.08% -
  Horiz. % 33.45% 20.98% 16.36% 7.34% 23.03% 108.08% 100.00%
Tax -3,106 -1,928 -1,583 -1,614 1,440 -5,427 -5,920 -10.19%
  YoY % -61.10% -21.79% 1.92% -212.08% 126.53% 8.33% -
  Horiz. % 52.47% 32.57% 26.74% 27.26% -24.32% 91.67% 100.00%
NP 4,457 2,815 2,115 45 6,646 19,006 16,687 -19.74%
  YoY % 58.33% 33.10% 4,600.00% -99.32% -65.03% 13.90% -
  Horiz. % 26.71% 16.87% 12.67% 0.27% 39.83% 113.90% 100.00%
NP to SH 4,457 2,815 2,115 45 6,646 19,006 16,687 -19.74%
  YoY % 58.33% 33.10% 4,600.00% -99.32% -65.03% 13.90% -
  Horiz. % 26.71% 16.87% 12.67% 0.27% 39.83% 113.90% 100.00%
Tax Rate 41.07 % 40.65 % 42.81 % 97.29 % -27.66 % 22.21 % 26.19 % 7.78%
  YoY % 1.03% -5.05% -56.00% 451.74% -224.54% -15.20% -
  Horiz. % 156.82% 155.21% 163.46% 371.48% -105.61% 84.80% 100.00%
Total Cost 111,384 121,263 148,759 148,804 112,968 82,371 96,574 2.41%
  YoY % -8.15% -18.48% -0.03% 31.72% 37.15% -14.71% -
  Horiz. % 115.34% 125.56% 154.04% 154.08% 116.98% 85.29% 100.00%
Net Worth 1,407,807 1,266,875 1,239,921 655,588 595,793 555,222 391,540 23.76%
  YoY % 11.12% 2.17% 89.13% 10.04% 7.31% 41.80% -
  Horiz. % 359.56% 323.56% 316.68% 167.44% 152.17% 141.80% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,407,807 1,266,875 1,239,921 655,588 595,793 555,222 391,540 23.76%
  YoY % 11.12% 2.17% 89.13% 10.04% 7.31% 41.80% -
  Horiz. % 359.56% 323.56% 316.68% 167.44% 152.17% 141.80% 100.00%
NOSH 1,804,882 1,347,740 2,695,482 1,311,176 1,145,757 910,201 725,075 16.41%
  YoY % 33.92% -50.00% 105.58% 14.44% 25.88% 25.53% -
  Horiz. % 248.92% 185.88% 371.75% 180.83% 158.02% 125.53% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.85 % 2.27 % 1.40 % 0.03 % 5.56 % 18.75 % 14.73 % -20.03%
  YoY % 69.60% 62.14% 4,566.67% -99.46% -70.35% 27.29% -
  Horiz. % 26.14% 15.41% 9.50% 0.20% 37.75% 127.29% 100.00%
ROE 0.32 % 0.22 % 0.17 % 0.01 % 1.12 % 3.42 % 4.26 % -35.03%
  YoY % 45.45% 29.41% 1,600.00% -99.11% -67.25% -19.72% -
  Horiz. % 7.51% 5.16% 3.99% 0.23% 26.29% 80.28% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 6.42 9.21 5.60 11.35 10.44 11.14 15.62 -13.77%
  YoY % -30.29% 64.46% -50.66% 8.72% -6.28% -28.68% -
  Horiz. % 41.10% 58.96% 35.85% 72.66% 66.84% 71.32% 100.00%
EPS 0.25 0.21 0.08 0.00 0.29 2.09 1.84 -28.29%
  YoY % 19.05% 162.50% 0.00% 0.00% -86.12% 13.59% -
  Horiz. % 13.59% 11.41% 4.35% 0.00% 15.76% 113.59% 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 0.7800 0.9400 0.4600 0.5000 0.5200 0.6100 0.5400 6.32%
  YoY % -17.02% 104.35% -8.00% -3.85% -14.75% 12.96% -
  Horiz. % 144.44% 174.07% 85.19% 92.59% 96.30% 112.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,810,217
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 6.40 6.85 8.33 8.22 6.61 5.60 6.26 0.37%
  YoY % -6.57% -17.77% 1.34% 24.36% 18.04% -10.54% -
  Horiz. % 102.24% 109.42% 133.07% 131.31% 105.59% 89.46% 100.00%
EPS 0.25 0.16 0.12 0.00 0.37 1.05 0.92 -19.51%
  YoY % 56.25% 33.33% 0.00% 0.00% -64.76% 14.13% -
  Horiz. % 27.17% 17.39% 13.04% 0.00% 40.22% 114.13% 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 0.7777 0.6998 0.6850 0.3622 0.3291 0.3067 0.2163 23.76%
  YoY % 11.13% 2.16% 89.12% 10.06% 7.30% 41.79% -
  Horiz. % 359.55% 323.53% 316.69% 167.45% 152.15% 141.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.1200 0.2900 0.0250 0.1000 0.1000 0.4700 0.1900 -
P/RPS 1.87 3.15 0.45 0.88 0.96 4.22 1.22 7.37%
  YoY % -40.63% 600.00% -48.86% -8.33% -77.25% 245.90% -
  Horiz. % 153.28% 258.20% 36.89% 72.13% 78.69% 345.90% 100.00%
P/EPS 48.59 138.84 31.86 2,913.73 17.24 22.51 8.26 34.34%
  YoY % -65.00% 335.78% -98.91% 16,800.99% -23.41% 172.52% -
  Horiz. % 588.26% 1,680.87% 385.71% 35,275.18% 208.72% 272.52% 100.00%
EY 2.06 0.72 3.14 0.03 5.80 4.44 12.11 -25.55%
  YoY % 186.11% -77.07% 10,366.67% -99.48% 30.63% -63.34% -
  Horiz. % 17.01% 5.95% 25.93% 0.25% 47.89% 36.66% 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 0.15 0.31 0.05 0.20 0.19 0.77 0.35 -13.16%
  YoY % -51.61% 520.00% -75.00% 5.26% -75.32% 120.00% -
  Horiz. % 42.86% 88.57% 14.29% 57.14% 54.29% 220.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 26/02/18 27/02/17 29/02/16 10/02/15 25/02/14 25/02/13 -
Price 0.1200 0.1900 0.0300 0.0500 0.1100 0.3650 0.1900 -
P/RPS 1.87 2.06 0.54 0.44 1.05 3.28 1.22 7.37%
  YoY % -9.22% 281.48% 22.73% -58.10% -67.99% 168.85% -
  Horiz. % 153.28% 168.85% 44.26% 36.07% 86.07% 268.85% 100.00%
P/EPS 48.59 90.97 38.23 1,456.86 18.96 17.48 8.26 34.34%
  YoY % -46.59% 137.95% -97.38% 7,583.86% 8.47% 111.62% -
  Horiz. % 588.26% 1,101.33% 462.83% 17,637.53% 229.54% 211.62% 100.00%
EY 2.06 1.10 2.62 0.07 5.27 5.72 12.11 -25.55%
  YoY % 87.27% -58.02% 3,642.86% -98.67% -7.87% -52.77% -
  Horiz. % 17.01% 9.08% 21.64% 0.58% 43.52% 47.23% 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 0.15 0.20 0.07 0.10 0.21 0.60 0.35 -13.16%
  YoY % -25.00% 185.71% -30.00% -52.38% -65.00% 71.43% -
  Horiz. % 42.86% 57.14% 20.00% 28.57% 60.00% 171.43% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers