Highlights

[XDL] YoY TTM Result on 2015-06-30 [#2]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -36.51%    YoY -     -54.64%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 487,244 548,937 515,457 524,571 410,355 408,121 502,019 -0.50%
  YoY % -11.24% 6.50% -1.74% 27.83% 0.55% -18.70% -
  Horiz. % 97.06% 109.35% 102.68% 104.49% 81.74% 81.30% 100.00%
PBT 28,232 18,346 9,963 32,469 76,119 89,043 121,352 -21.57%
  YoY % 53.89% 84.14% -69.32% -57.34% -14.51% -26.62% -
  Horiz. % 23.26% 15.12% 8.21% 26.76% 62.73% 73.38% 100.00%
Tax -9,356 -6,320 -4,704 -7,274 -20,571 -22,867 -30,829 -18.02%
  YoY % -48.04% -34.35% 35.33% 64.64% 10.04% 25.83% -
  Horiz. % 30.35% 20.50% 15.26% 23.59% 66.73% 74.17% 100.00%
NP 18,876 12,026 5,259 25,195 55,548 66,176 90,523 -22.98%
  YoY % 56.96% 128.67% -79.13% -54.64% -16.06% -26.90% -
  Horiz. % 20.85% 13.29% 5.81% 27.83% 61.36% 73.10% 100.00%
NP to SH 18,876 12,026 5,259 25,195 55,548 66,176 90,523 -22.98%
  YoY % 56.96% 128.67% -79.13% -54.64% -16.06% -26.90% -
  Horiz. % 20.85% 13.29% 5.81% 27.83% 61.36% 73.10% 100.00%
Tax Rate 33.14 % 34.45 % 47.21 % 22.40 % 27.02 % 25.68 % 25.40 % 4.53%
  YoY % -3.80% -27.03% 110.76% -17.10% 5.22% 1.10% -
  Horiz. % 130.47% 135.63% 185.87% 88.19% 106.38% 101.10% 100.00%
Total Cost 468,368 536,911 510,198 499,376 354,807 341,945 411,496 2.18%
  YoY % -12.77% 5.24% 2.17% 40.75% 3.76% -16.90% -
  Horiz. % 113.82% 130.48% 123.99% 121.36% 86.22% 83.10% 100.00%
Net Worth 1,155,562 1,258,789 1,224,366 1,227,500 0 0 414,020 18.65%
  YoY % -8.20% 2.81% -0.26% 0.00% 0.00% 0.00% -
  Horiz. % 279.11% 304.04% 295.73% 296.48% 0.00% 0.00% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,155,562 1,258,789 1,224,366 1,227,500 0 0 414,020 18.65%
  YoY % -8.20% 2.81% -0.26% 0.00% 0.00% 0.00% -
  Horiz. % 279.11% 304.04% 295.73% 296.48% 0.00% 0.00% 100.00%
NOSH 1,416,130 673,870 2,661,666 1,227,500 1,149,705 727,692 726,351 11.76%
  YoY % 110.15% -74.68% 116.84% 6.77% 57.99% 0.18% -
  Horiz. % 194.96% 92.77% 366.44% 169.00% 158.28% 100.18% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.87 % 2.19 % 1.02 % 4.80 % 13.54 % 16.21 % 18.03 % -22.61%
  YoY % 76.71% 114.71% -78.75% -64.55% -16.47% -10.09% -
  Horiz. % 21.46% 12.15% 5.66% 26.62% 75.10% 89.91% 100.00%
ROE 1.63 % 0.96 % 0.43 % 2.05 % - % - % 21.86 % -35.11%
  YoY % 69.79% 123.26% -79.02% 0.00% 0.00% 0.00% -
  Horiz. % 7.46% 4.39% 1.97% 9.38% 0.00% 0.00% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 34.41 81.46 19.37 42.73 35.69 56.08 69.12 -10.97%
  YoY % -57.76% 320.55% -54.67% 19.73% -36.36% -18.87% -
  Horiz. % 49.78% 117.85% 28.02% 61.82% 51.63% 81.13% 100.00%
EPS 1.33 1.78 0.20 2.05 4.83 9.09 12.46 -31.11%
  YoY % -25.28% 790.00% -90.24% -57.56% -46.86% -27.05% -
  Horiz. % 10.67% 14.29% 1.61% 16.45% 38.76% 72.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8160 1.8680 0.4600 1.0000 0.0000 0.0000 0.5700 6.16%
  YoY % -56.32% 306.09% -54.00% 0.00% 0.00% 0.00% -
  Horiz. % 143.16% 327.72% 80.70% 175.44% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,804,883
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 27.00 30.41 28.56 29.06 22.74 22.61 27.81 -0.49%
  YoY % -11.21% 6.48% -1.72% 27.79% 0.57% -18.70% -
  Horiz. % 97.09% 109.35% 102.70% 104.49% 81.77% 81.30% 100.00%
EPS 1.05 0.67 0.29 1.40 3.08 3.67 5.02 -22.95%
  YoY % 56.72% 131.03% -79.29% -54.55% -16.08% -26.89% -
  Horiz. % 20.92% 13.35% 5.78% 27.89% 61.35% 73.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6402 0.6974 0.6784 0.6801 0.0000 0.0000 0.2294 18.65%
  YoY % -8.20% 2.80% -0.25% 0.00% 0.00% 0.00% -
  Horiz. % 279.08% 304.01% 295.73% 296.47% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.1400 0.2600 0.0350 0.1350 0.2000 0.1850 0.2300 -
P/RPS 0.41 0.32 0.18 0.32 0.56 0.33 0.33 3.68%
  YoY % 28.13% 77.78% -43.75% -42.86% 69.70% 0.00% -
  Horiz. % 124.24% 96.97% 54.55% 96.97% 169.70% 100.00% 100.00%
P/EPS 10.50 14.57 17.71 6.58 4.14 2.03 1.85 33.54%
  YoY % -27.93% -17.73% 169.15% 58.94% 103.94% 9.73% -
  Horiz. % 567.57% 787.57% 957.30% 355.68% 223.78% 109.73% 100.00%
EY 9.52 6.86 5.65 15.20 24.16 49.16 54.19 -25.15%
  YoY % 38.78% 21.42% -62.83% -37.09% -50.85% -9.28% -
  Horiz. % 17.57% 12.66% 10.43% 28.05% 44.58% 90.72% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.17 0.14 0.08 0.14 0.00 0.00 0.40 -13.29%
  YoY % 21.43% 75.00% -42.86% 0.00% 0.00% 0.00% -
  Horiz. % 42.50% 35.00% 20.00% 35.00% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 15/08/17 25/08/16 27/08/15 19/08/14 20/08/13 27/08/12 -
Price 0.1950 0.2350 0.0350 0.1700 0.1900 0.2300 0.2100 -
P/RPS 0.57 0.29 0.18 0.40 0.53 0.41 0.30 11.29%
  YoY % 96.55% 61.11% -55.00% -24.53% 29.27% 36.67% -
  Horiz. % 190.00% 96.67% 60.00% 133.33% 176.67% 136.67% 100.00%
P/EPS 14.63 13.17 17.71 8.28 3.93 2.53 1.69 43.27%
  YoY % 11.09% -25.64% 113.89% 110.69% 55.34% 49.70% -
  Horiz. % 865.68% 779.29% 1,047.93% 489.94% 232.54% 149.70% 100.00%
EY 6.84 7.59 5.65 12.07 25.43 39.54 59.35 -30.23%
  YoY % -9.88% 34.34% -53.19% -52.54% -35.69% -33.38% -
  Horiz. % 11.52% 12.79% 9.52% 20.34% 42.85% 66.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.24 0.13 0.08 0.17 0.00 0.00 0.37 -6.96%
  YoY % 84.62% 62.50% -52.94% 0.00% 0.00% 0.00% -
  Horiz. % 64.86% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

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 THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers