Highlights

[XDL] YoY Quarter Result on 2017-03-31 [#1]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 19-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     77.54%    YoY -     170.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 102,817 133,743 110,909 102,542 73,830 72,073 111,233 -1.30%
  YoY % -23.12% 20.59% 8.16% 38.89% 2.44% -35.21% -
  Horiz. % 92.43% 120.24% 99.71% 92.19% 66.37% 64.79% 100.00%
PBT 6,533 5,445 2,206 5,843 12,389 15,034 27,683 -21.38%
  YoY % 19.98% 146.83% -62.25% -52.84% -17.59% -45.69% -
  Horiz. % 23.60% 19.67% 7.97% 21.11% 44.75% 54.31% 100.00%
Tax -1,984 -1,690 -818 -1,810 -3,943 -3,749 -7,058 -19.06%
  YoY % -17.40% -106.60% 54.81% 54.10% -5.17% 46.88% -
  Horiz. % 28.11% 23.94% 11.59% 25.64% 55.87% 53.12% 100.00%
NP 4,549 3,755 1,388 4,033 8,446 11,285 20,625 -22.26%
  YoY % 21.15% 170.53% -65.58% -52.25% -25.16% -45.28% -
  Horiz. % 22.06% 18.21% 6.73% 19.55% 40.95% 54.72% 100.00%
NP to SH 4,549 3,755 1,388 4,033 8,446 11,285 20,625 -22.26%
  YoY % 21.15% 170.53% -65.58% -52.25% -25.16% -45.28% -
  Horiz. % 22.06% 18.21% 6.73% 19.55% 40.95% 54.72% 100.00%
Tax Rate 30.37 % 31.04 % 37.08 % 30.98 % 31.83 % 24.94 % 25.50 % 2.95%
  YoY % -2.16% -16.29% 19.69% -2.67% 27.63% -2.20% -
  Horiz. % 119.10% 121.73% 145.41% 121.49% 124.82% 97.80% 100.00%
Total Cost 98,268 129,988 109,521 98,509 65,384 60,788 90,608 1.36%
  YoY % -24.40% 18.69% 11.18% 50.66% 7.56% -32.91% -
  Horiz. % 108.45% 143.46% 120.87% 108.72% 72.16% 67.09% 100.00%
Net Worth 1,270,834 1,247,196 1,276,960 0 0 0 357,780 23.51%
  YoY % 1.90% -2.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 355.20% 348.59% 356.91% 0.00% 0.00% 0.00% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,270,834 1,247,196 1,276,960 0 0 0 357,780 23.51%
  YoY % 1.90% -2.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 355.20% 348.59% 356.91% 0.00% 0.00% 0.00% 100.00%
NOSH 1,351,952 2,682,142 2,775,999 1,164,761 1,084,117 725,862 701,530 11.55%
  YoY % -49.59% -3.38% 138.33% 7.44% 49.36% 3.47% -
  Horiz. % 192.71% 382.33% 395.71% 166.03% 154.54% 103.47% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.42 % 2.81 % 1.25 % 3.93 % 11.44 % 15.66 % 18.54 % -21.25%
  YoY % 57.30% 124.80% -68.19% -65.65% -26.95% -15.53% -
  Horiz. % 23.84% 15.16% 6.74% 21.20% 61.70% 84.47% 100.00%
ROE 0.36 % 0.30 % 0.11 % - % - % - % 5.76 % -36.99%
  YoY % 20.00% 172.73% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 6.25% 5.21% 1.91% 0.00% 0.00% 0.00% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 7.61 4.99 4.00 8.80 6.81 9.93 15.86 -11.51%
  YoY % 52.51% 24.75% -54.55% 29.22% -31.42% -37.39% -
  Horiz. % 47.98% 31.46% 25.22% 55.49% 42.94% 62.61% 100.00%
EPS 0.34 0.14 0.05 0.18 0.78 1.24 2.94 -30.19%
  YoY % 142.86% 180.00% -72.22% -76.92% -37.10% -57.82% -
  Horiz. % 11.56% 4.76% 1.70% 6.12% 26.53% 42.18% 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 0.4650 0.4600 0.0000 0.0000 0.0000 0.5100 10.72%
  YoY % 102.15% 1.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 184.31% 91.18% 90.20% 0.00% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,707,325
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3.80 4.94 4.10 3.79 2.73 2.66 4.11 -1.30%
  YoY % -23.08% 20.49% 8.18% 38.83% 2.63% -35.28% -
  Horiz. % 92.46% 120.19% 99.76% 92.21% 66.42% 64.72% 100.00%
EPS 0.17 0.14 0.05 0.15 0.31 0.42 0.76 -22.08%
  YoY % 21.43% 180.00% -66.67% -51.61% -26.19% -44.74% -
  Horiz. % 22.37% 18.42% 6.58% 19.74% 40.79% 55.26% 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 0.4694 0.4607 0.4717 0.0000 0.0000 0.0000 0.1322 23.50%
  YoY % 1.89% -2.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 355.07% 348.49% 356.81% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.1500 0.0350 0.0500 0.1050 0.2850 0.1900 0.2500 -
P/RPS 1.97 0.70 1.25 1.19 4.18 1.91 1.58 3.74%
  YoY % 181.43% -44.00% 5.04% -71.53% 118.85% 20.89% -
  Horiz. % 124.68% 44.30% 79.11% 75.32% 264.56% 120.89% 100.00%
P/EPS 44.58 25.00 100.00 30.32 36.58 12.22 8.50 31.79%
  YoY % 78.32% -75.00% 229.82% -17.11% 199.35% 43.76% -
  Horiz. % 524.47% 294.12% 1,176.47% 356.71% 430.35% 143.76% 100.00%
EY 2.24 4.00 1.00 3.30 2.73 8.18 11.76 -24.14%
  YoY % -44.00% 300.00% -69.70% 20.88% -66.63% -30.44% -
  Horiz. % 19.05% 34.01% 8.50% 28.06% 23.21% 69.56% 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 0.16 0.08 0.11 0.00 0.00 0.00 0.49 -17.01%
  YoY % 100.00% -27.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.65% 16.33% 22.45% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 19/05/17 13/05/16 28/05/15 21/05/14 20/05/13 31/05/12 -
Price 0.1250 0.2700 0.0400 0.1100 0.2050 0.2100 0.2200 -
P/RPS 1.64 5.41 1.00 1.25 3.01 2.11 1.39 2.79%
  YoY % -69.69% 441.00% -20.00% -58.47% 42.65% 51.80% -
  Horiz. % 117.99% 389.21% 71.94% 89.93% 216.55% 151.80% 100.00%
P/EPS 37.15 192.86 80.00 31.77 26.31 13.51 7.48 30.60%
  YoY % -80.74% 141.07% 151.81% 20.75% 94.74% 80.61% -
  Horiz. % 496.66% 2,578.34% 1,069.52% 424.73% 351.74% 180.61% 100.00%
EY 2.69 0.52 1.25 3.15 3.80 7.40 13.36 -23.43%
  YoY % 417.31% -58.40% -60.32% -17.11% -48.65% -44.61% -
  Horiz. % 20.13% 3.89% 9.36% 23.58% 28.44% 55.39% 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 0.13 0.58 0.09 0.00 0.00 0.00 0.43 -18.07%
  YoY % -77.59% 544.44% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.23% 134.88% 20.93% 0.00% 0.00% 0.00% 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.
 


 

207  285  534  1210 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.20+0.015 
 VC 0.250.00 
 HSI-C5J 0.235+0.015 
 HSI-C5H 0.255+0.015 
 KNM 0.19-0.01 
 EKOVEST 0.73-0.04 
 SAPNRG 0.290.00 
 LAMBO 0.060.00 
 PHB-OR 0.0050.00 
 EKOVEST-WB 0.235-0.045 
Partners & Brokers