Highlights

[XDL] YoY TTM Result on 2009-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 01-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/12 30/09/11 30/09/10 30/09/09  -   -   -  CAGR
Revenue 506,901 502,126 416,525 117,408  -   -   -  62.76%
  YoY % 0.95% 20.55% 254.77% - - - -
  Horiz. % 431.74% 427.68% 354.77% 100.00% - - -
PBT 122,519 116,356 94,103 29,303  -   -   -  61.03%
  YoY % 5.30% 23.65% 221.14% - - - -
  Horiz. % 418.11% 397.08% 321.14% 100.00% - - -
Tax -31,115 -30,925 -25,125 -7,999  -   -   -  57.20%
  YoY % -0.61% -23.08% -214.10% - - - -
  Horiz. % 388.99% 386.61% 314.10% 100.00% - - -
NP 91,404 85,431 68,978 21,304  -   -   -  62.42%
  YoY % 6.99% 23.85% 223.78% - - - -
  Horiz. % 429.05% 401.01% 323.78% 100.00% - - -
NP to SH 91,404 85,431 68,978 21,304  -   -   -  62.42%
  YoY % 6.99% 23.85% 223.78% - - - -
  Horiz. % 429.05% 401.01% 323.78% 100.00% - - -
Tax Rate 25.40 % 26.58 % 26.70 % 27.30 %  -  %  -  %  -  % -2.37%
  YoY % -4.44% -0.45% -2.20% - - - -
  Horiz. % 93.04% 97.36% 97.80% 100.00% - - -
Total Cost 415,497 416,695 347,547 96,104  -   -   -  62.84%
  YoY % -0.29% 19.90% 261.64% - - - -
  Horiz. % 432.34% 433.59% 361.64% 100.00% - - -
Net Worth 0 0 211,360 112,606  -   -   -  -
  YoY % 0.00% 0.00% 87.70% - - - -
  Horiz. % 0.00% 0.00% 187.70% 100.00% - - -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09  -   -   -  CAGR
Div 0 3,998 6,002 0  -   -   -  -
  YoY % 0.00% -33.39% 0.00% - - - -
  Horiz. % 0.00% 66.61% 100.00% - - - -
Div Payout % - % 4.68 % 8.70 % - %  -  %  -  %  -  % -
  YoY % 0.00% -46.21% 0.00% - - - -
  Horiz. % 0.00% 53.79% 100.00% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09  -   -   -  CAGR
Net Worth 0 0 211,360 112,606  -   -   -  -
  YoY % 0.00% 0.00% 87.70% - - - -
  Horiz. % 0.00% 0.00% 187.70% 100.00% - - -
NOSH 725,700 439,963 399,999 304,342  -   -   -  33.56%
  YoY % 64.95% 9.99% 31.43% - - - -
  Horiz. % 238.45% 144.56% 131.43% 100.00% - - -
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09  -   -   -  CAGR
NP Margin 18.03 % 17.01 % 16.56 % 18.15 %  -  %  -  %  -  % -0.22%
  YoY % 6.00% 2.72% -8.76% - - - -
  Horiz. % 99.34% 93.72% 91.24% 100.00% - - -
ROE - % - % 32.64 % 18.92 %  -  %  -  %  -  % -
  YoY % 0.00% 0.00% 72.52% - - - -
  Horiz. % 0.00% 0.00% 172.52% 100.00% - - -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09  -   -   -  CAGR
RPS 69.85 114.13 104.13 38.58  -   -   -  21.86%
  YoY % -38.80% 9.60% 169.91% - - - -
  Horiz. % 181.05% 295.83% 269.91% 100.00% - - -
EPS 12.60 19.42 17.24 7.00  -   -   -  21.62%
  YoY % -35.12% 12.65% 146.29% - - - -
  Horiz. % 180.00% 277.43% 246.29% 100.00% - - -
DPS 0.00 0.91 1.50 0.00  -   -   -  -
  YoY % 0.00% -39.33% 0.00% - - - -
  Horiz. % 0.00% 60.67% 100.00% - - - -
NAPS 0.0000 0.0000 0.5284 0.3700  -   -   -  -
  YoY % 0.00% 0.00% 42.81% - - - -
  Horiz. % 0.00% 0.00% 142.81% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/09/12 30/09/11 30/09/10 30/09/09  -   -   -  CAGR
RPS 18.72 18.55 15.39 4.34  -   -   -  62.71%
  YoY % 0.92% 20.53% 254.61% - - - -
  Horiz. % 431.34% 427.42% 354.61% 100.00% - - -
EPS 3.38 3.16 2.55 0.79  -   -   -  62.27%
  YoY % 6.96% 23.92% 222.78% - - - -
  Horiz. % 427.85% 400.00% 322.78% 100.00% - - -
DPS 0.00 0.15 0.22 0.00  -   -   -  -
  YoY % 0.00% -31.82% 0.00% - - - -
  Horiz. % 0.00% 68.18% 100.00% - - - -
NAPS 0.0000 0.0000 0.0781 0.0416  -   -   -  -
  YoY % 0.00% 0.00% 87.74% - - - -
  Horiz. % 0.00% 0.00% 187.74% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09  -   -   -  CAGR
Date 28/09/12 30/09/11 30/09/10 -  -   -   -  -
Price 0.1900 0.1900 0.3200 0.0000  -   -   -  -
P/RPS 0.27 0.17 0.31 0.00  -   -   -  -
  YoY % 58.82% -45.16% 0.00% - - - -
  Horiz. % 87.10% 54.84% 100.00% - - - -
P/EPS 1.51 0.98 1.86 0.00  -   -   -  -
  YoY % 54.08% -47.31% 0.00% - - - -
  Horiz. % 81.18% 52.69% 100.00% - - - -
EY 66.29 102.20 53.89 0.00  -   -   -  -
  YoY % -35.14% 89.65% 0.00% - - - -
  Horiz. % 123.01% 189.65% 100.00% - - - -
DY 0.00 4.78 4.69 0.00  -   -   -  -
  YoY % 0.00% 1.92% 0.00% - - - -
  Horiz. % 0.00% 101.92% 100.00% - - - -
P/NAPS 0.00 0.00 0.61 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09  -   -   -  CAGR
Date 26/11/12 24/11/11 19/11/10 -  -   -   -  -
Price 0.2100 0.2000 0.3300 0.0000  -   -   -  -
P/RPS 0.30 0.18 0.32 0.00  -   -   -  -
  YoY % 66.67% -43.75% 0.00% - - - -
  Horiz. % 93.75% 56.25% 100.00% - - - -
P/EPS 1.67 1.03 1.91 0.00  -   -   -  -
  YoY % 62.14% -46.07% 0.00% - - - -
  Horiz. % 87.43% 53.93% 100.00% - - - -
EY 59.98 97.09 52.26 0.00  -   -   -  -
  YoY % -38.22% 85.78% 0.00% - - - -
  Horiz. % 114.77% 185.78% 100.00% - - - -
DY 0.00 4.54 4.55 0.00  -   -   -  -
  YoY % 0.00% -0.22% 0.00% - - - -
  Horiz. % 0.00% 99.78% 100.00% - - - -
P/NAPS 0.00 0.00 0.62 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers