Highlights

[XDL] YoY TTM Result on 2012-06-30 [#2]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 27-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     0.22%    YoY -     9.58%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 524,571 410,355 408,121 502,019 490,294 408,685 0 -
  YoY % 27.83% 0.55% -18.70% 2.39% 19.97% 0.00% -
  Horiz. % 128.36% 100.41% 99.86% 122.84% 119.97% 100.00% -
PBT 32,469 76,119 89,043 121,352 112,825 93,818 0 -
  YoY % -57.34% -14.51% -26.62% 7.56% 20.26% 0.00% -
  Horiz. % 34.61% 81.13% 94.91% 129.35% 120.26% 100.00% -
Tax -7,274 -20,571 -22,867 -30,829 -30,213 -25,456 0 -
  YoY % 64.64% 10.04% 25.83% -2.04% -18.69% 0.00% -
  Horiz. % 28.57% 80.81% 89.83% 121.11% 118.69% 100.00% -
NP 25,195 55,548 66,176 90,523 82,612 68,362 0 -
  YoY % -54.64% -16.06% -26.90% 9.58% 20.84% 0.00% -
  Horiz. % 36.86% 81.26% 96.80% 132.42% 120.84% 100.00% -
NP to SH 25,195 55,548 66,176 90,523 82,612 68,362 0 -
  YoY % -54.64% -16.06% -26.90% 9.58% 20.84% 0.00% -
  Horiz. % 36.86% 81.26% 96.80% 132.42% 120.84% 100.00% -
Tax Rate 22.40 % 27.02 % 25.68 % 25.40 % 26.78 % 27.13 % - % -
  YoY % -17.10% 5.22% 1.10% -5.15% -1.29% 0.00% -
  Horiz. % 82.57% 99.59% 94.66% 93.62% 98.71% 100.00% -
Total Cost 499,376 354,807 341,945 411,496 407,682 340,323 0 -
  YoY % 40.75% 3.76% -16.90% 0.94% 19.79% 0.00% -
  Horiz. % 146.74% 104.26% 100.48% 120.91% 119.79% 100.00% -
Net Worth 1,227,500 0 0 414,020 0 202,713 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 605.53% 0.00% 0.00% 204.24% 0.00% 100.00% -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 0 0 0 0 3,998 6,002 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.39% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.61% 100.00% -
Div Payout % - % - % - % - % 4.84 % 8.78 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -44.87% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 55.13% 100.00% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,227,500 0 0 414,020 0 202,713 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 605.53% 0.00% 0.00% 204.24% 0.00% 100.00% -
NOSH 1,227,500 1,149,705 727,692 726,351 440,063 400,145 - -
  YoY % 6.77% 57.99% 0.18% 65.06% 9.98% 0.00% -
  Horiz. % 306.76% 287.32% 181.86% 181.52% 109.98% 100.00% -
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.80 % 13.54 % 16.21 % 18.03 % 16.85 % 16.73 % - % -
  YoY % -64.55% -16.47% -10.09% 7.00% 0.72% 0.00% -
  Horiz. % 28.69% 80.93% 96.89% 107.77% 100.72% 100.00% -
ROE 2.05 % - % - % 21.86 % - % 33.72 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 6.08% 0.00% 0.00% 64.83% 0.00% 100.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 42.73 35.69 56.08 69.12 111.41 102.13 - -
  YoY % 19.73% -36.36% -18.87% -37.96% 9.09% 0.00% -
  Horiz. % 41.84% 34.95% 54.91% 67.68% 109.09% 100.00% -
EPS 2.05 4.83 9.09 12.46 18.77 17.08 - -
  YoY % -57.56% -46.86% -27.05% -33.62% 9.89% 0.00% -
  Horiz. % 12.00% 28.28% 53.22% 72.95% 109.89% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.91 1.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -39.33% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 60.67% 100.00% -
NAPS 1.0000 0.0000 0.0000 0.5700 0.0000 0.5066 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 197.39% 0.00% 0.00% 112.51% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 19.38 15.16 15.07 18.54 18.11 15.10 - -
  YoY % 27.84% 0.60% -18.72% 2.37% 19.93% 0.00% -
  Horiz. % 128.34% 100.40% 99.80% 122.78% 119.93% 100.00% -
EPS 0.93 2.05 2.44 3.34 3.05 2.53 - -
  YoY % -54.63% -15.98% -26.95% 9.51% 20.55% 0.00% -
  Horiz. % 36.76% 81.03% 96.44% 132.02% 120.55% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.15 0.22 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -31.82% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 68.18% 100.00% -
NAPS 0.4534 0.0000 0.0000 0.1529 0.0000 0.0749 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 605.34% 0.00% 0.00% 204.14% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 - -
Price 0.1350 0.2000 0.1850 0.2300 0.2700 0.2400 0.0000 -
P/RPS 0.32 0.56 0.33 0.33 0.24 0.23 0.00 -
  YoY % -42.86% 69.70% 0.00% 37.50% 4.35% 0.00% -
  Horiz. % 139.13% 243.48% 143.48% 143.48% 104.35% 100.00% -
P/EPS 6.58 4.14 2.03 1.85 1.44 1.40 0.00 -
  YoY % 58.94% 103.94% 9.73% 28.47% 2.86% 0.00% -
  Horiz. % 470.00% 295.71% 145.00% 132.14% 102.86% 100.00% -
EY 15.20 24.16 49.16 54.19 69.53 71.18 0.00 -
  YoY % -37.09% -50.85% -9.28% -22.06% -2.32% 0.00% -
  Horiz. % 21.35% 33.94% 69.06% 76.13% 97.68% 100.00% -
DY 0.00 0.00 0.00 0.00 3.36 6.25 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -46.24% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 53.76% 100.00% -
P/NAPS 0.14 0.00 0.00 0.40 0.00 0.47 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 29.79% 0.00% 0.00% 85.11% 0.00% 100.00% -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 19/08/14 20/08/13 27/08/12 29/08/11 25/08/10 - -
Price 0.1700 0.1900 0.2300 0.2100 0.2000 0.3000 0.0000 -
P/RPS 0.40 0.53 0.41 0.30 0.18 0.29 0.00 -
  YoY % -24.53% 29.27% 36.67% 66.67% -37.93% 0.00% -
  Horiz. % 137.93% 182.76% 141.38% 103.45% 62.07% 100.00% -
P/EPS 8.28 3.93 2.53 1.69 1.07 1.76 0.00 -
  YoY % 110.69% 55.34% 49.70% 57.94% -39.20% 0.00% -
  Horiz. % 470.45% 223.30% 143.75% 96.02% 60.80% 100.00% -
EY 12.07 25.43 39.54 59.35 93.86 56.95 0.00 -
  YoY % -52.54% -35.69% -33.38% -36.77% 64.81% 0.00% -
  Horiz. % 21.19% 44.65% 69.43% 104.21% 164.81% 100.00% -
DY 0.00 0.00 0.00 0.00 4.54 5.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -9.20% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 90.80% 100.00% -
P/NAPS 0.17 0.00 0.00 0.37 0.00 0.59 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 28.81% 0.00% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers