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 - 2,707,325
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 19.04 19.38 15.16 15.07 18.54 18.11 15.10 3.94%
  YoY % -1.75% 27.84% 0.60% -18.72% 2.37% 19.93% -
  Horiz. % 126.09% 128.34% 100.40% 99.80% 122.78% 119.93% 100.00%
EPS 0.19 0.93 2.05 2.44 3.34 3.05 2.53 -35.02%
  YoY % -79.57% -54.63% -15.98% -26.95% 9.51% 20.55% -
  Horiz. % 7.51% 36.76% 81.03% 96.44% 132.02% 120.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.22 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -31.82% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 68.18% 100.00%
NAPS 0.4522 0.4534 0.0000 0.0000 0.1529 0.0000 0.0749 34.90%
  YoY % -0.26% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 603.74% 605.34% 0.00% 0.00% 204.14% 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.
 


 

576  231  497  903 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 
Partners & Brokers