Highlights

[XDL] YoY TTM Result on 2016-06-30 [#2]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     26.63%    YoY -     -79.13%
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 - 2,707,325
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 18.00 20.28 19.04 19.38 15.16 15.07 18.54 -0.49%
  YoY % -11.24% 6.51% -1.75% 27.84% 0.60% -18.72% -
  Horiz. % 97.09% 109.39% 102.70% 104.53% 81.77% 81.28% 100.00%
EPS 0.70 0.44 0.19 0.93 2.05 2.44 3.34 -22.92%
  YoY % 59.09% 131.58% -79.57% -54.63% -15.98% -26.95% -
  Horiz. % 20.96% 13.17% 5.69% 27.84% 61.38% 73.05% 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 0.4268 0.4650 0.4522 0.4534 0.0000 0.0000 0.1529 18.65%
  YoY % -8.22% 2.83% -0.26% 0.00% 0.00% 0.00% -
  Horiz. % 279.14% 304.12% 295.75% 296.53% 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.
 


 

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 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
3. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. TCapital Group - 冷眼【漫漫投资路第7步】现金流为王/冷眼 TCapital Group ( 冷眼慢慢投资 )
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE Share Forecast
7. Eversendai: Risk in Investing kcchongnz kcchongnz blog
8. Evidence for the resurrection! BY Josh McDowell(Calvin Tan Research) Sharing on this Easter Sunday Morning to All Dear i3 Forumers THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers