Highlights

[XDL] YoY TTM Result on 2013-06-30 [#2]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 20-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -13.26%    YoY -     -26.90%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 515,457 524,571 410,355 408,121 502,019 490,294 408,685 3.94%
  YoY % -1.74% 27.83% 0.55% -18.70% 2.39% 19.97% -
  Horiz. % 126.13% 128.36% 100.41% 99.86% 122.84% 119.97% 100.00%
PBT 9,963 32,469 76,119 89,043 121,352 112,825 93,818 -31.16%
  YoY % -69.32% -57.34% -14.51% -26.62% 7.56% 20.26% -
  Horiz. % 10.62% 34.61% 81.13% 94.91% 129.35% 120.26% 100.00%
Tax -4,704 -7,274 -20,571 -22,867 -30,829 -30,213 -25,456 -24.51%
  YoY % 35.33% 64.64% 10.04% 25.83% -2.04% -18.69% -
  Horiz. % 18.48% 28.57% 80.81% 89.83% 121.11% 118.69% 100.00%
NP 5,259 25,195 55,548 66,176 90,523 82,612 68,362 -34.76%
  YoY % -79.13% -54.64% -16.06% -26.90% 9.58% 20.84% -
  Horiz. % 7.69% 36.86% 81.26% 96.80% 132.42% 120.84% 100.00%
NP to SH 5,259 25,195 55,548 66,176 90,523 82,612 68,362 -34.76%
  YoY % -79.13% -54.64% -16.06% -26.90% 9.58% 20.84% -
  Horiz. % 7.69% 36.86% 81.26% 96.80% 132.42% 120.84% 100.00%
Tax Rate 47.21 % 22.40 % 27.02 % 25.68 % 25.40 % 26.78 % 27.13 % 9.66%
  YoY % 110.76% -17.10% 5.22% 1.10% -5.15% -1.29% -
  Horiz. % 174.01% 82.57% 99.59% 94.66% 93.62% 98.71% 100.00%
Total Cost 510,198 499,376 354,807 341,945 411,496 407,682 340,323 6.97%
  YoY % 2.17% 40.75% 3.76% -16.90% 0.94% 19.79% -
  Horiz. % 149.92% 146.74% 104.26% 100.48% 120.91% 119.79% 100.00%
Net Worth 1,224,366 1,227,500 0 0 414,020 0 202,713 34.91%
  YoY % -0.26% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 603.99% 605.53% 0.00% 0.00% 204.24% 0.00% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 0 0 0 0 0 3,998 6,002 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.39% -
  Horiz. % 0.00% 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% 0.00% -44.87% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 55.13% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,224,366 1,227,500 0 0 414,020 0 202,713 34.91%
  YoY % -0.26% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 603.99% 605.53% 0.00% 0.00% 204.24% 0.00% 100.00%
NOSH 2,661,666 1,227,500 1,149,705 727,692 726,351 440,063 400,145 37.10%
  YoY % 116.84% 6.77% 57.99% 0.18% 65.06% 9.98% -
  Horiz. % 665.17% 306.76% 287.32% 181.86% 181.52% 109.98% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.02 % 4.80 % 13.54 % 16.21 % 18.03 % 16.85 % 16.73 % -37.24%
  YoY % -78.75% -64.55% -16.47% -10.09% 7.00% 0.72% -
  Horiz. % 6.10% 28.69% 80.93% 96.89% 107.77% 100.72% 100.00%
ROE 0.43 % 2.05 % - % - % 21.86 % - % 33.72 % -51.63%
  YoY % -79.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.28% 6.08% 0.00% 0.00% 64.83% 0.00% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 19.37 42.73 35.69 56.08 69.12 111.41 102.13 -24.18%
  YoY % -54.67% 19.73% -36.36% -18.87% -37.96% 9.09% -
  Horiz. % 18.97% 41.84% 34.95% 54.91% 67.68% 109.09% 100.00%
EPS 0.20 2.05 4.83 9.09 12.46 18.77 17.08 -52.31%
  YoY % -90.24% -57.56% -46.86% -27.05% -33.62% 9.89% -
  Horiz. % 1.17% 12.00% 28.28% 53.22% 72.95% 109.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.91 1.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -39.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 60.67% 100.00%
NAPS 0.4600 1.0000 0.0000 0.0000 0.5700 0.0000 0.5066 -1.59%
  YoY % -54.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.80% 197.39% 0.00% 0.00% 112.51% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,804,883
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 28.56 29.06 22.74 22.61 27.81 27.16 22.64 3.94%
  YoY % -1.72% 27.79% 0.57% -18.70% 2.39% 19.96% -
  Horiz. % 126.15% 128.36% 100.44% 99.87% 122.84% 119.96% 100.00%
EPS 0.29 1.40 3.08 3.67 5.02 4.58 3.79 -34.82%
  YoY % -79.29% -54.55% -16.08% -26.89% 9.61% 20.84% -
  Horiz. % 7.65% 36.94% 81.27% 96.83% 132.45% 120.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.22 0.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 66.67% 100.00%
NAPS 0.6784 0.6801 0.0000 0.0000 0.2294 0.0000 0.1123 34.92%
  YoY % -0.25% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 604.10% 605.61% 0.00% 0.00% 204.27% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.0350 0.1350 0.2000 0.1850 0.2300 0.2700 0.2400 -
P/RPS 0.18 0.32 0.56 0.33 0.33 0.24 0.23 -4.00%
  YoY % -43.75% -42.86% 69.70% 0.00% 37.50% 4.35% -
  Horiz. % 78.26% 139.13% 243.48% 143.48% 143.48% 104.35% 100.00%
P/EPS 17.71 6.58 4.14 2.03 1.85 1.44 1.40 52.59%
  YoY % 169.15% 58.94% 103.94% 9.73% 28.47% 2.86% -
  Horiz. % 1,265.00% 470.00% 295.71% 145.00% 132.14% 102.86% 100.00%
EY 5.65 15.20 24.16 49.16 54.19 69.53 71.18 -34.42%
  YoY % -62.83% -37.09% -50.85% -9.28% -22.06% -2.32% -
  Horiz. % 7.94% 21.35% 33.94% 69.06% 76.13% 97.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.36 6.25 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -46.24% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 53.76% 100.00%
P/NAPS 0.08 0.14 0.00 0.00 0.40 0.00 0.47 -25.54%
  YoY % -42.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 17.02% 29.79% 0.00% 0.00% 85.11% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 19/08/14 20/08/13 27/08/12 29/08/11 25/08/10 -
Price 0.0350 0.1700 0.1900 0.2300 0.2100 0.2000 0.3000 -
P/RPS 0.18 0.40 0.53 0.41 0.30 0.18 0.29 -7.63%
  YoY % -55.00% -24.53% 29.27% 36.67% 66.67% -37.93% -
  Horiz. % 62.07% 137.93% 182.76% 141.38% 103.45% 62.07% 100.00%
P/EPS 17.71 8.28 3.93 2.53 1.69 1.07 1.76 46.88%
  YoY % 113.89% 110.69% 55.34% 49.70% 57.94% -39.20% -
  Horiz. % 1,006.25% 470.45% 223.30% 143.75% 96.02% 60.80% 100.00%
EY 5.65 12.07 25.43 39.54 59.35 93.86 56.95 -31.94%
  YoY % -53.19% -52.54% -35.69% -33.38% -36.77% 64.81% -
  Horiz. % 9.92% 21.19% 44.65% 69.43% 104.21% 164.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.54 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -9.20% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 90.80% 100.00%
P/NAPS 0.08 0.17 0.00 0.00 0.37 0.00 0.59 -28.30%
  YoY % -52.94% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 13.56% 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.
 


 

271  247  564  1229 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.495+0.015 
 HSI-C7F 0.34+0.015 
 GPACKET-WB 0.320.00 
 JCY 0.20+0.01 
 KEYASIC 0.075+0.01 
 HSI-H8B 0.18-0.01 
 UCREST 0.175+0.03 
 MTAG 0.55+0.01 
 MPAY 0.125+0.015 
 ISTONE 0.245-0.01 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
7. JAKS - 一个大起大落的公司! Stockpick2u
8. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
Partners & Brokers