Highlights

[XDL] YoY TTM Result on 2017-06-30 [#2]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 15-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     29.30%    YoY -     128.67%
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.
 


 

256  206  527  1279 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 SAPNRG 0.28+0.01 
 KNM 0.46+0.015 
 ISTONE 0.245+0.02 
 HSI-C7F 0.335+0.02 
 KNM-WB 0.20+0.015 
 MTAG 0.455+0.015 
 VELESTO 0.34+0.01 
 GPACKET-WB 0.3150.00 
 HSI-H8B 0.22-0.025 

TOP ARTICLES

1. OPCOM & NETX: CORE WINNERS OF THE DIGITAL ECONOMY IN LATEST MALAYSIA'S BUDGET, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Malaysia Stock Analysis – OCK (0172) Louis Yap Investment
3. AirAsia’s Santan Restaurant Is Opening at Mid Valley Megamall Good Articles to Share
4. EVERYONE HAS OVERLOOKED THIS NEXT RALLY STOCK AFTER I-STONE! smartinvestment2030
5. HDD STOCK MADE IMPRESSIVE GAIN. Top Pick Of The Day
6. [转贴] MAGNI一天爆跌60%,天哥我这次给你害死了!! ~ 第一天 Good Articles to Share
7. [12Invest] 壹贰讲股 - 浅谈Dayang Enterprise Holdings Berhad(5141) [12Invest] - 壹贰讲股
8. [转贴] [Facebook live video:浅谈KNM Group bhd (KNM)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers