Highlights

[XDL] YoY TTM Result on 2014-06-30 [#2]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 19-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     4.51%    YoY -     -16.06%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 548,937 515,457 524,571 410,355 408,121 502,019 490,294 1.90%
  YoY % 6.50% -1.74% 27.83% 0.55% -18.70% 2.39% -
  Horiz. % 111.96% 105.13% 106.99% 83.70% 83.24% 102.39% 100.00%
PBT 18,346 9,963 32,469 76,119 89,043 121,352 112,825 -26.10%
  YoY % 84.14% -69.32% -57.34% -14.51% -26.62% 7.56% -
  Horiz. % 16.26% 8.83% 28.78% 67.47% 78.92% 107.56% 100.00%
Tax -6,320 -4,704 -7,274 -20,571 -22,867 -30,829 -30,213 -22.93%
  YoY % -34.35% 35.33% 64.64% 10.04% 25.83% -2.04% -
  Horiz. % 20.92% 15.57% 24.08% 68.09% 75.69% 102.04% 100.00%
NP 12,026 5,259 25,195 55,548 66,176 90,523 82,612 -27.45%
  YoY % 128.67% -79.13% -54.64% -16.06% -26.90% 9.58% -
  Horiz. % 14.56% 6.37% 30.50% 67.24% 80.10% 109.58% 100.00%
NP to SH 12,026 5,259 25,195 55,548 66,176 90,523 82,612 -27.45%
  YoY % 128.67% -79.13% -54.64% -16.06% -26.90% 9.58% -
  Horiz. % 14.56% 6.37% 30.50% 67.24% 80.10% 109.58% 100.00%
Tax Rate 34.45 % 47.21 % 22.40 % 27.02 % 25.68 % 25.40 % 26.78 % 4.28%
  YoY % -27.03% 110.76% -17.10% 5.22% 1.10% -5.15% -
  Horiz. % 128.64% 176.29% 83.64% 100.90% 95.89% 94.85% 100.00%
Total Cost 536,911 510,198 499,376 354,807 341,945 411,496 407,682 4.69%
  YoY % 5.24% 2.17% 40.75% 3.76% -16.90% 0.94% -
  Horiz. % 131.70% 125.15% 122.49% 87.03% 83.88% 100.94% 100.00%
Net Worth 1,258,789 1,224,366 1,227,500 0 0 414,020 0 -
  YoY % 2.81% -0.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 304.04% 295.73% 296.48% 0.00% 0.00% 100.00% -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 0 0 0 0 0 0 3,998 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 4.84 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,258,789 1,224,366 1,227,500 0 0 414,020 0 -
  YoY % 2.81% -0.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 304.04% 295.73% 296.48% 0.00% 0.00% 100.00% -
NOSH 673,870 2,661,666 1,227,500 1,149,705 727,692 726,351 440,063 7.35%
  YoY % -74.68% 116.84% 6.77% 57.99% 0.18% 65.06% -
  Horiz. % 153.13% 604.84% 278.94% 261.26% 165.36% 165.06% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 2.19 % 1.02 % 4.80 % 13.54 % 16.21 % 18.03 % 16.85 % -28.81%
  YoY % 114.71% -78.75% -64.55% -16.47% -10.09% 7.00% -
  Horiz. % 13.00% 6.05% 28.49% 80.36% 96.20% 107.00% 100.00%
ROE 0.96 % 0.43 % 2.05 % - % - % 21.86 % - % -
  YoY % 123.26% -79.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 4.39% 1.97% 9.38% 0.00% 0.00% 100.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 81.46 19.37 42.73 35.69 56.08 69.12 111.41 -5.08%
  YoY % 320.55% -54.67% 19.73% -36.36% -18.87% -37.96% -
  Horiz. % 73.12% 17.39% 38.35% 32.03% 50.34% 62.04% 100.00%
EPS 1.78 0.20 2.05 4.83 9.09 12.46 18.77 -32.45%
  YoY % 790.00% -90.24% -57.56% -46.86% -27.05% -33.62% -
  Horiz. % 9.48% 1.07% 10.92% 25.73% 48.43% 66.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8680 0.4600 1.0000 0.0000 0.0000 0.5700 0.0000 -
  YoY % 306.09% -54.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 327.72% 80.70% 175.44% 0.00% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,804,883
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 30.41 28.56 29.06 22.74 22.61 27.81 27.16 1.90%
  YoY % 6.48% -1.72% 27.79% 0.57% -18.70% 2.39% -
  Horiz. % 111.97% 105.15% 107.00% 83.73% 83.25% 102.39% 100.00%
EPS 0.67 0.29 1.40 3.08 3.67 5.02 4.58 -27.39%
  YoY % 131.03% -79.29% -54.55% -16.08% -26.89% 9.61% -
  Horiz. % 14.63% 6.33% 30.57% 67.25% 80.13% 109.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.22 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6974 0.6784 0.6801 0.0000 0.0000 0.2294 0.0000 -
  YoY % 2.80% -0.25% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 304.01% 295.73% 296.47% 0.00% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.2600 0.0350 0.1350 0.2000 0.1850 0.2300 0.2700 -
P/RPS 0.32 0.18 0.32 0.56 0.33 0.33 0.24 4.91%
  YoY % 77.78% -43.75% -42.86% 69.70% 0.00% 37.50% -
  Horiz. % 133.33% 75.00% 133.33% 233.33% 137.50% 137.50% 100.00%
P/EPS 14.57 17.71 6.58 4.14 2.03 1.85 1.44 47.02%
  YoY % -17.73% 169.15% 58.94% 103.94% 9.73% 28.47% -
  Horiz. % 1,011.81% 1,229.86% 456.94% 287.50% 140.97% 128.47% 100.00%
EY 6.86 5.65 15.20 24.16 49.16 54.19 69.53 -32.00%
  YoY % 21.42% -62.83% -37.09% -50.85% -9.28% -22.06% -
  Horiz. % 9.87% 8.13% 21.86% 34.75% 70.70% 77.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.36 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.14 0.08 0.14 0.00 0.00 0.40 0.00 -
  YoY % 75.00% -42.86% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 35.00% 20.00% 35.00% 0.00% 0.00% 100.00% -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 15/08/17 25/08/16 27/08/15 19/08/14 20/08/13 27/08/12 29/08/11 -
Price 0.2350 0.0350 0.1700 0.1900 0.2300 0.2100 0.2000 -
P/RPS 0.29 0.18 0.40 0.53 0.41 0.30 0.18 8.27%
  YoY % 61.11% -55.00% -24.53% 29.27% 36.67% 66.67% -
  Horiz. % 161.11% 100.00% 222.22% 294.44% 227.78% 166.67% 100.00%
P/EPS 13.17 17.71 8.28 3.93 2.53 1.69 1.07 51.89%
  YoY % -25.64% 113.89% 110.69% 55.34% 49.70% 57.94% -
  Horiz. % 1,230.84% 1,655.14% 773.83% 367.29% 236.45% 157.94% 100.00%
EY 7.59 5.65 12.07 25.43 39.54 59.35 93.86 -34.22%
  YoY % 34.34% -53.19% -52.54% -35.69% -33.38% -36.77% -
  Horiz. % 8.09% 6.02% 12.86% 27.09% 42.13% 63.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.54 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.13 0.08 0.17 0.00 0.00 0.37 0.00 -
  YoY % 62.50% -52.94% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 35.14% 21.62% 45.95% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers