Highlights

[XDL] YoY TTM Result on 2010-06-30 [#2]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     39.19%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -   -  CAGR
Revenue 408,121 502,019 490,294 408,685 0  -   -  -
  YoY % -18.70% 2.39% 19.97% 0.00% - - -
  Horiz. % 99.86% 122.84% 119.97% 100.00% - - -
PBT 89,043 121,352 112,825 93,818 0  -   -  -
  YoY % -26.62% 7.56% 20.26% 0.00% - - -
  Horiz. % 94.91% 129.35% 120.26% 100.00% - - -
Tax -22,867 -30,829 -30,213 -25,456 0  -   -  -
  YoY % 25.83% -2.04% -18.69% 0.00% - - -
  Horiz. % 89.83% 121.11% 118.69% 100.00% - - -
NP 66,176 90,523 82,612 68,362 0  -   -  -
  YoY % -26.90% 9.58% 20.84% 0.00% - - -
  Horiz. % 96.80% 132.42% 120.84% 100.00% - - -
NP to SH 66,176 90,523 82,612 68,362 0  -   -  -
  YoY % -26.90% 9.58% 20.84% 0.00% - - -
  Horiz. % 96.80% 132.42% 120.84% 100.00% - - -
Tax Rate 25.68 % 25.40 % 26.78 % 27.13 % - %  -  %  -  % -
  YoY % 1.10% -5.15% -1.29% 0.00% - - -
  Horiz. % 94.66% 93.62% 98.71% 100.00% - - -
Total Cost 341,945 411,496 407,682 340,323 0  -   -  -
  YoY % -16.90% 0.94% 19.79% 0.00% - - -
  Horiz. % 100.48% 120.91% 119.79% 100.00% - - -
Net Worth 0 414,020 0 202,713 -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 204.24% 0.00% 100.00% - - -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -   -  CAGR
Div 0 0 3,998 6,002 0  -   -  -
  YoY % 0.00% 0.00% -33.39% 0.00% - - -
  Horiz. % 0.00% 0.00% 66.61% 100.00% - - -
Div Payout % - % - % 4.84 % 8.78 % - %  -  %  -  % -
  YoY % 0.00% 0.00% -44.87% 0.00% - - -
  Horiz. % 0.00% 0.00% 55.13% 100.00% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -   -  CAGR
Net Worth 0 414,020 0 202,713 -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 204.24% 0.00% 100.00% - - -
NOSH 727,692 726,351 440,063 400,145 -  -   -  -
  YoY % 0.18% 65.06% 9.98% 0.00% - - -
  Horiz. % 181.86% 181.52% 109.98% 100.00% - - -
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -   -  CAGR
NP Margin 16.21 % 18.03 % 16.85 % 16.73 % - %  -  %  -  % -
  YoY % -10.09% 7.00% 0.72% 0.00% - - -
  Horiz. % 96.89% 107.77% 100.72% 100.00% - - -
ROE - % 21.86 % - % 33.72 % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 64.83% 0.00% 100.00% - - -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -   -  CAGR
RPS 56.08 69.12 111.41 102.13 -  -   -  -
  YoY % -18.87% -37.96% 9.09% 0.00% - - -
  Horiz. % 54.91% 67.68% 109.09% 100.00% - - -
EPS 9.09 12.46 18.77 17.08 -  -   -  -
  YoY % -27.05% -33.62% 9.89% 0.00% - - -
  Horiz. % 53.22% 72.95% 109.89% 100.00% - - -
DPS 0.00 0.00 0.91 1.50 0.00  -   -  -
  YoY % 0.00% 0.00% -39.33% 0.00% - - -
  Horiz. % 0.00% 0.00% 60.67% 100.00% - - -
NAPS 0.0000 0.5700 0.0000 0.5066 -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 112.51% 0.00% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -   -  CAGR
RPS 15.07 18.54 18.11 15.10 -  -   -  -
  YoY % -18.72% 2.37% 19.93% 0.00% - - -
  Horiz. % 99.80% 122.78% 119.93% 100.00% - - -
EPS 2.44 3.34 3.05 2.53 -  -   -  -
  YoY % -26.95% 9.51% 20.55% 0.00% - - -
  Horiz. % 96.44% 132.02% 120.55% 100.00% - - -
DPS 0.00 0.00 0.15 0.22 0.00  -   -  -
  YoY % 0.00% 0.00% -31.82% 0.00% - - -
  Horiz. % 0.00% 0.00% 68.18% 100.00% - - -
NAPS 0.0000 0.1529 0.0000 0.0749 -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 204.14% 0.00% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -   -  CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 -  -   -  -
Price 0.1850 0.2300 0.2700 0.2400 0.0000  -   -  -
P/RPS 0.33 0.33 0.24 0.23 0.00  -   -  -
  YoY % 0.00% 37.50% 4.35% 0.00% - - -
  Horiz. % 143.48% 143.48% 104.35% 100.00% - - -
P/EPS 2.03 1.85 1.44 1.40 0.00  -   -  -
  YoY % 9.73% 28.47% 2.86% 0.00% - - -
  Horiz. % 145.00% 132.14% 102.86% 100.00% - - -
EY 49.16 54.19 69.53 71.18 0.00  -   -  -
  YoY % -9.28% -22.06% -2.32% 0.00% - - -
  Horiz. % 69.06% 76.13% 97.68% 100.00% - - -
DY 0.00 0.00 3.36 6.25 0.00  -   -  -
  YoY % 0.00% 0.00% -46.24% 0.00% - - -
  Horiz. % 0.00% 0.00% 53.76% 100.00% - - -
P/NAPS 0.00 0.40 0.00 0.47 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 85.11% 0.00% 100.00% - - -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -   -  CAGR
Date 20/08/13 27/08/12 29/08/11 25/08/10 -  -   -  -
Price 0.2300 0.2100 0.2000 0.3000 0.0000  -   -  -
P/RPS 0.41 0.30 0.18 0.29 0.00  -   -  -
  YoY % 36.67% 66.67% -37.93% 0.00% - - -
  Horiz. % 141.38% 103.45% 62.07% 100.00% - - -
P/EPS 2.53 1.69 1.07 1.76 0.00  -   -  -
  YoY % 49.70% 57.94% -39.20% 0.00% - - -
  Horiz. % 143.75% 96.02% 60.80% 100.00% - - -
EY 39.54 59.35 93.86 56.95 0.00  -   -  -
  YoY % -33.38% -36.77% 64.81% 0.00% - - -
  Horiz. % 69.43% 104.21% 164.81% 100.00% - - -
DY 0.00 0.00 4.54 5.00 0.00  -   -  -
  YoY % 0.00% 0.00% -9.20% 0.00% - - -
  Horiz. % 0.00% 0.00% 90.80% 100.00% - - -
P/NAPS 0.00 0.37 0.00 0.59 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 62.71% 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.
 


 

363  232  564  1041 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.165+0.05 
 IWCITY 0.955+0.095 
 EKOVEST 0.65+0.06 
 SAPNRG 0.32+0.005 
 COMPUGT 0.0250.00 
 KNM 0.155-0.01 
 SEACERA 0.325-0.01 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
 PRESBHD 0.485+0.015 
Partners & Brokers