Highlights

[XDL] YoY TTM Result on 2010-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 19-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     0.90%    YoY -     223.78%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -   -  CAGR
Revenue 360,006 506,901 502,126 416,525 117,408  -   -  32.30%
  YoY % -28.98% 0.95% 20.55% 254.77% - - -
  Horiz. % 306.63% 431.74% 427.68% 354.77% 100.00% - -
PBT 72,624 122,519 116,356 94,103 29,303  -   -  25.45%
  YoY % -40.72% 5.30% 23.65% 221.14% - - -
  Horiz. % 247.84% 418.11% 397.08% 321.14% 100.00% - -
Tax -18,951 -31,115 -30,925 -25,125 -7,999  -   -  24.05%
  YoY % 39.09% -0.61% -23.08% -214.10% - - -
  Horiz. % 236.92% 388.99% 386.61% 314.10% 100.00% - -
NP 53,673 91,404 85,431 68,978 21,304  -   -  25.97%
  YoY % -41.28% 6.99% 23.85% 223.78% - - -
  Horiz. % 251.94% 429.05% 401.01% 323.78% 100.00% - -
NP to SH 53,673 91,404 85,431 68,978 21,304  -   -  25.97%
  YoY % -41.28% 6.99% 23.85% 223.78% - - -
  Horiz. % 251.94% 429.05% 401.01% 323.78% 100.00% - -
Tax Rate 26.09 % 25.40 % 26.58 % 26.70 % 27.30 %  -  %  -  % -1.13%
  YoY % 2.72% -4.44% -0.45% -2.20% - - -
  Horiz. % 95.57% 93.04% 97.36% 97.80% 100.00% - -
Total Cost 306,333 415,497 416,695 347,547 96,104  -   -  33.59%
  YoY % -26.27% -0.29% 19.90% 261.64% - - -
  Horiz. % 318.75% 432.34% 433.59% 361.64% 100.00% - -
Net Worth 0 0 0 211,360 112,606  -   -  -
  YoY % 0.00% 0.00% 0.00% 87.70% - - -
  Horiz. % 0.00% 0.00% 0.00% 187.70% 100.00% - -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -   -  CAGR
Div 0 0 3,998 6,002 0  -   -  -
  YoY % 0.00% 0.00% -33.39% 0.00% - - -
  Horiz. % 0.00% 0.00% 66.61% 100.00% - - -
Div Payout % - % - % 4.68 % 8.70 % - %  -  %  -  % -
  YoY % 0.00% 0.00% -46.21% 0.00% - - -
  Horiz. % 0.00% 0.00% 53.79% 100.00% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -   -  CAGR
Net Worth 0 0 0 211,360 112,606  -   -  -
  YoY % 0.00% 0.00% 0.00% 87.70% - - -
  Horiz. % 0.00% 0.00% 0.00% 187.70% 100.00% - -
NOSH 727,569 725,700 439,963 399,999 304,342  -   -  24.33%
  YoY % 0.26% 64.95% 9.99% 31.43% - - -
  Horiz. % 239.06% 238.45% 144.56% 131.43% 100.00% - -
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -   -  CAGR
NP Margin 14.91 % 18.03 % 17.01 % 16.56 % 18.15 %  -  %  -  % -4.79%
  YoY % -17.30% 6.00% 2.72% -8.76% - - -
  Horiz. % 82.15% 99.34% 93.72% 91.24% 100.00% - -
ROE - % - % - % 32.64 % 18.92 %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 72.52% - - -
  Horiz. % 0.00% 0.00% 0.00% 172.52% 100.00% - -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -   -  CAGR
RPS 49.48 69.85 114.13 104.13 38.58  -   -  6.41%
  YoY % -29.16% -38.80% 9.60% 169.91% - - -
  Horiz. % 128.25% 181.05% 295.83% 269.91% 100.00% - -
EPS 7.38 12.60 19.42 17.24 7.00  -   -  1.33%
  YoY % -41.43% -35.12% 12.65% 146.29% - - -
  Horiz. % 105.43% 180.00% 277.43% 246.29% 100.00% - -
DPS 0.00 0.00 0.91 1.50 0.00  -   -  -
  YoY % 0.00% 0.00% -39.33% 0.00% - - -
  Horiz. % 0.00% 0.00% 60.67% 100.00% - - -
NAPS 0.0000 0.0000 0.0000 0.5284 0.3700  -   -  -
  YoY % 0.00% 0.00% 0.00% 42.81% - - -
  Horiz. % 0.00% 0.00% 0.00% 142.81% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -   -  CAGR
RPS 13.30 18.72 18.55 15.39 4.34  -   -  32.28%
  YoY % -28.95% 0.92% 20.53% 254.61% - - -
  Horiz. % 306.45% 431.34% 427.42% 354.61% 100.00% - -
EPS 1.98 3.38 3.16 2.55 0.79  -   -  25.80%
  YoY % -41.42% 6.96% 23.92% 222.78% - - -
  Horiz. % 250.63% 427.85% 400.00% 322.78% 100.00% - -
DPS 0.00 0.00 0.15 0.22 0.00  -   -  -
  YoY % 0.00% 0.00% -31.82% 0.00% - - -
  Horiz. % 0.00% 0.00% 68.18% 100.00% - - -
NAPS 0.0000 0.0000 0.0000 0.0781 0.0416  -   -  -
  YoY % 0.00% 0.00% 0.00% 87.74% - - -
  Horiz. % 0.00% 0.00% 0.00% 187.74% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -   -  CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 -  -   -  -
Price 0.2650 0.1900 0.1900 0.3200 0.0000  -   -  -
P/RPS 0.54 0.27 0.17 0.31 0.00  -   -  -
  YoY % 100.00% 58.82% -45.16% 0.00% - - -
  Horiz. % 174.19% 87.10% 54.84% 100.00% - - -
P/EPS 3.59 1.51 0.98 1.86 0.00  -   -  -
  YoY % 137.75% 54.08% -47.31% 0.00% - - -
  Horiz. % 193.01% 81.18% 52.69% 100.00% - - -
EY 27.84 66.29 102.20 53.89 0.00  -   -  -
  YoY % -58.00% -35.14% 89.65% 0.00% - - -
  Horiz. % 51.66% 123.01% 189.65% 100.00% - - -
DY 0.00 0.00 4.78 4.69 0.00  -   -  -
  YoY % 0.00% 0.00% 1.92% 0.00% - - -
  Horiz. % 0.00% 0.00% 101.92% 100.00% - - -
P/NAPS 0.00 0.00 0.00 0.61 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -   -  CAGR
Date 18/11/13 26/11/12 24/11/11 19/11/10 -  -   -  -
Price 0.3350 0.2100 0.2000 0.3300 0.0000  -   -  -
P/RPS 0.68 0.30 0.18 0.32 0.00  -   -  -
  YoY % 126.67% 66.67% -43.75% 0.00% - - -
  Horiz. % 212.50% 93.75% 56.25% 100.00% - - -
P/EPS 4.54 1.67 1.03 1.91 0.00  -   -  -
  YoY % 171.86% 62.14% -46.07% 0.00% - - -
  Horiz. % 237.70% 87.43% 53.93% 100.00% - - -
EY 22.02 59.98 97.09 52.26 0.00  -   -  -
  YoY % -63.29% -38.22% 85.78% 0.00% - - -
  Horiz. % 42.14% 114.77% 185.78% 100.00% - - -
DY 0.00 0.00 4.54 4.55 0.00  -   -  -
  YoY % 0.00% 0.00% -0.22% 0.00% - - -
  Horiz. % 0.00% 0.00% 99.78% 100.00% - - -
P/NAPS 0.00 0.00 0.00 0.62 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers