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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 462,453 487,244 548,937 515,457 524,571 410,355 408,121 2.10%
  YoY % -5.09% -11.24% 6.50% -1.74% 27.83% 0.55% -
  Horiz. % 113.31% 119.39% 134.50% 126.30% 128.53% 100.55% 100.00%
PBT 42,207 28,232 18,346 9,963 32,469 76,119 89,043 -11.69%
  YoY % 49.50% 53.89% 84.14% -69.32% -57.34% -14.51% -
  Horiz. % 47.40% 31.71% 20.60% 11.19% 36.46% 85.49% 100.00%
Tax -18,901 -9,356 -6,320 -4,704 -7,274 -20,571 -22,867 -3.12%
  YoY % -102.02% -48.04% -34.35% 35.33% 64.64% 10.04% -
  Horiz. % 82.66% 40.91% 27.64% 20.57% 31.81% 89.96% 100.00%
NP 23,306 18,876 12,026 5,259 25,195 55,548 66,176 -15.96%
  YoY % 23.47% 56.96% 128.67% -79.13% -54.64% -16.06% -
  Horiz. % 35.22% 28.52% 18.17% 7.95% 38.07% 83.94% 100.00%
NP to SH 23,306 18,876 12,026 5,259 25,195 55,548 66,176 -15.96%
  YoY % 23.47% 56.96% 128.67% -79.13% -54.64% -16.06% -
  Horiz. % 35.22% 28.52% 18.17% 7.95% 38.07% 83.94% 100.00%
Tax Rate 44.78 % 33.14 % 34.45 % 47.21 % 22.40 % 27.02 % 25.68 % 9.71%
  YoY % 35.12% -3.80% -27.03% 110.76% -17.10% 5.22% -
  Horiz. % 174.38% 129.05% 134.15% 183.84% 87.23% 105.22% 100.00%
Total Cost 439,147 468,368 536,911 510,198 499,376 354,807 341,945 4.26%
  YoY % -6.24% -12.77% 5.24% 2.17% 40.75% 3.76% -
  Horiz. % 128.43% 136.97% 157.02% 149.20% 146.04% 103.76% 100.00%
Net Worth 1,425,856 1,155,562 1,258,789 1,224,366 1,227,500 0 0 -
  YoY % 23.39% -8.20% 2.81% -0.26% 0.00% 0.00% -
  Horiz. % 116.16% 94.14% 102.55% 99.74% 100.00% - -
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,425,856 1,155,562 1,258,789 1,224,366 1,227,500 0 0 -
  YoY % 23.39% -8.20% 2.81% -0.26% 0.00% 0.00% -
  Horiz. % 116.16% 94.14% 102.55% 99.74% 100.00% - -
NOSH 1,804,882 1,416,130 673,870 2,661,666 1,227,500 1,149,705 727,692 16.34%
  YoY % 27.45% 110.15% -74.68% 116.84% 6.77% 57.99% -
  Horiz. % 248.03% 194.61% 92.60% 365.77% 168.68% 157.99% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.04 % 3.87 % 2.19 % 1.02 % 4.80 % 13.54 % 16.21 % -17.68%
  YoY % 30.23% 76.71% 114.71% -78.75% -64.55% -16.47% -
  Horiz. % 31.09% 23.87% 13.51% 6.29% 29.61% 83.53% 100.00%
ROE 1.63 % 1.63 % 0.96 % 0.43 % 2.05 % - % - % -
  YoY % 0.00% 69.79% 123.26% -79.02% 0.00% 0.00% -
  Horiz. % 79.51% 79.51% 46.83% 20.98% 100.00% - -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 25.62 34.41 81.46 19.37 42.73 35.69 56.08 -12.24%
  YoY % -25.54% -57.76% 320.55% -54.67% 19.73% -36.36% -
  Horiz. % 45.68% 61.36% 145.26% 34.54% 76.19% 63.64% 100.00%
EPS 1.29 1.33 1.78 0.20 2.05 4.83 9.09 -27.77%
  YoY % -3.01% -25.28% 790.00% -90.24% -57.56% -46.86% -
  Horiz. % 14.19% 14.63% 19.58% 2.20% 22.55% 53.14% 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 0.7900 0.8160 1.8680 0.4600 1.0000 0.0000 0.0000 -
  YoY % -3.19% -56.32% 306.09% -54.00% 0.00% 0.00% -
  Horiz. % 79.00% 81.60% 186.80% 46.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 1,804,883
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 25.62 27.00 30.41 28.56 29.06 22.74 22.61 2.10%
  YoY % -5.11% -11.21% 6.48% -1.72% 27.79% 0.57% -
  Horiz. % 113.31% 119.42% 134.50% 126.32% 128.53% 100.57% 100.00%
EPS 1.29 1.05 0.67 0.29 1.40 3.08 3.67 -15.99%
  YoY % 22.86% 56.72% 131.03% -79.29% -54.55% -16.08% -
  Horiz. % 35.15% 28.61% 18.26% 7.90% 38.15% 83.92% 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 0.7900 0.6402 0.6974 0.6784 0.6801 0.0000 0.0000 -
  YoY % 23.40% -8.20% 2.80% -0.25% 0.00% 0.00% -
  Horiz. % 116.16% 94.13% 102.54% 99.75% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.0800 0.1400 0.2600 0.0350 0.1350 0.2000 0.1850 -
P/RPS 0.31 0.41 0.32 0.18 0.32 0.56 0.33 -1.04%
  YoY % -24.39% 28.13% 77.78% -43.75% -42.86% 69.70% -
  Horiz. % 93.94% 124.24% 96.97% 54.55% 96.97% 169.70% 100.00%
P/EPS 6.20 10.50 14.57 17.71 6.58 4.14 2.03 20.44%
  YoY % -40.95% -27.93% -17.73% 169.15% 58.94% 103.94% -
  Horiz. % 305.42% 517.24% 717.73% 872.41% 324.14% 203.94% 100.00%
EY 16.14 9.52 6.86 5.65 15.20 24.16 49.16 -16.93%
  YoY % 69.54% 38.78% 21.42% -62.83% -37.09% -50.85% -
  Horiz. % 32.83% 19.37% 13.95% 11.49% 30.92% 49.15% 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 0.10 0.17 0.14 0.08 0.14 0.00 0.00 -
  YoY % -41.18% 21.43% 75.00% -42.86% 0.00% 0.00% -
  Horiz. % 71.43% 121.43% 100.00% 57.14% 100.00% - -
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 21/08/18 15/08/17 25/08/16 27/08/15 19/08/14 20/08/13 -
Price 0.0900 0.1950 0.2350 0.0350 0.1700 0.1900 0.2300 -
P/RPS 0.35 0.57 0.29 0.18 0.40 0.53 0.41 -2.60%
  YoY % -38.60% 96.55% 61.11% -55.00% -24.53% 29.27% -
  Horiz. % 85.37% 139.02% 70.73% 43.90% 97.56% 129.27% 100.00%
P/EPS 6.97 14.63 13.17 17.71 8.28 3.93 2.53 18.39%
  YoY % -52.36% 11.09% -25.64% 113.89% 110.69% 55.34% -
  Horiz. % 275.49% 578.26% 520.55% 700.00% 327.27% 155.34% 100.00%
EY 14.35 6.84 7.59 5.65 12.07 25.43 39.54 -15.54%
  YoY % 109.80% -9.88% 34.34% -53.19% -52.54% -35.69% -
  Horiz. % 36.29% 17.30% 19.20% 14.29% 30.53% 64.31% 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 0.11 0.24 0.13 0.08 0.17 0.00 0.00 -
  YoY % -54.17% 84.62% 62.50% -52.94% 0.00% 0.00% -
  Horiz. % 64.71% 141.18% 76.47% 47.06% 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