Highlights

[XDL] YoY TTM Result on 2011-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     3.41%    YoY -     23.85%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
Revenue 463,877 360,006 506,901 502,126 416,525 117,408  -  31.61%
  YoY % 28.85% -28.98% 0.95% 20.55% 254.77% - -
  Horiz. % 395.10% 306.63% 431.74% 427.68% 354.77% 100.00% -
PBT 78,393 72,624 122,519 116,356 94,103 29,303  -  21.74%
  YoY % 7.94% -40.72% 5.30% 23.65% 221.14% - -
  Horiz. % 267.53% 247.84% 418.11% 397.08% 321.14% 100.00% -
Tax -21,937 -18,951 -31,115 -30,925 -25,125 -7,999  -  22.34%
  YoY % -15.76% 39.09% -0.61% -23.08% -214.10% - -
  Horiz. % 274.25% 236.92% 388.99% 386.61% 314.10% 100.00% -
NP 56,456 53,673 91,404 85,431 68,978 21,304  -  21.51%
  YoY % 5.19% -41.28% 6.99% 23.85% 223.78% - -
  Horiz. % 265.00% 251.94% 429.05% 401.01% 323.78% 100.00% -
NP to SH 56,456 53,673 91,404 85,431 68,978 21,304  -  21.51%
  YoY % 5.19% -41.28% 6.99% 23.85% 223.78% - -
  Horiz. % 265.00% 251.94% 429.05% 401.01% 323.78% 100.00% -
Tax Rate 27.98 % 26.09 % 25.40 % 26.58 % 26.70 % 27.30 %  -  % 0.49%
  YoY % 7.24% 2.72% -4.44% -0.45% -2.20% - -
  Horiz. % 102.49% 95.57% 93.04% 97.36% 97.80% 100.00% -
Total Cost 407,421 306,333 415,497 416,695 347,547 96,104  -  33.47%
  YoY % 33.00% -26.27% -0.29% 19.90% 261.64% - -
  Horiz. % 423.94% 318.75% 432.34% 433.59% 361.64% 100.00% -
Net Worth 0 0 0 0 211,360 112,606  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 87.70% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 187.70% 100.00% -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
Div 0 0 0 3,998 6,002 0  -  -
  YoY % 0.00% 0.00% 0.00% -33.39% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 66.61% 100.00% - -
Div Payout % - % - % - % 4.68 % 8.70 % - %  -  % -
  YoY % 0.00% 0.00% 0.00% -46.21% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 53.79% 100.00% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
Net Worth 0 0 0 0 211,360 112,606  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 87.70% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 187.70% 100.00% -
NOSH 1,144,307 727,569 725,700 439,963 399,999 304,342  -  30.31%
  YoY % 57.28% 0.26% 64.95% 9.99% 31.43% - -
  Horiz. % 375.99% 239.06% 238.45% 144.56% 131.43% 100.00% -
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
NP Margin 12.17 % 14.91 % 18.03 % 17.01 % 16.56 % 18.15 %  -  % -7.68%
  YoY % -18.38% -17.30% 6.00% 2.72% -8.76% - -
  Horiz. % 67.05% 82.15% 99.34% 93.72% 91.24% 100.00% -
ROE - % - % - % - % 32.64 % 18.92 %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 72.52% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 172.52% 100.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
RPS 40.54 49.48 69.85 114.13 104.13 38.58  -  1.00%
  YoY % -18.07% -29.16% -38.80% 9.60% 169.91% - -
  Horiz. % 105.08% 128.25% 181.05% 295.83% 269.91% 100.00% -
EPS 4.93 7.38 12.60 19.42 17.24 7.00  -  -6.77%
  YoY % -33.20% -41.43% -35.12% 12.65% 146.29% - -
  Horiz. % 70.43% 105.43% 180.00% 277.43% 246.29% 100.00% -
DPS 0.00 0.00 0.00 0.91 1.50 0.00  -  -
  YoY % 0.00% 0.00% 0.00% -39.33% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 60.67% 100.00% - -
NAPS 0.0000 0.0000 0.0000 0.0000 0.5284 0.3700  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 42.81% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 142.81% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,804,883
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
RPS 25.70 19.95 28.08 27.82 23.08 6.51  -  31.58%
  YoY % 28.82% -28.95% 0.93% 20.54% 254.53% - -
  Horiz. % 394.78% 306.45% 431.34% 427.34% 354.53% 100.00% -
EPS 3.13 2.97 5.06 4.73 3.82 1.18  -  21.53%
  YoY % 5.39% -41.30% 6.98% 23.82% 223.73% - -
  Horiz. % 265.25% 251.69% 428.81% 400.85% 323.73% 100.00% -
DPS 0.00 0.00 0.00 0.22 0.33 0.00  -  -
  YoY % 0.00% 0.00% 0.00% -33.33% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 66.67% 100.00% - -
NAPS 0.0000 0.0000 0.0000 0.0000 0.1171 0.0624  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 87.66% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 187.66% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -  -  -
Price 0.1650 0.2650 0.1900 0.1900 0.3200 0.0000  -  -
P/RPS 0.41 0.54 0.27 0.17 0.31 0.00  -  -
  YoY % -24.07% 100.00% 58.82% -45.16% 0.00% - -
  Horiz. % 132.26% 174.19% 87.10% 54.84% 100.00% - -
P/EPS 3.34 3.59 1.51 0.98 1.86 0.00  -  -
  YoY % -6.96% 137.75% 54.08% -47.31% 0.00% - -
  Horiz. % 179.57% 193.01% 81.18% 52.69% 100.00% - -
EY 29.90 27.84 66.29 102.20 53.89 0.00  -  -
  YoY % 7.40% -58.00% -35.14% 89.65% 0.00% - -
  Horiz. % 55.48% 51.66% 123.01% 189.65% 100.00% - -
DY 0.00 0.00 0.00 4.78 4.69 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 1.92% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 101.92% 100.00% - -
P/NAPS 0.00 0.00 0.00 0.00 0.61 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
Date 26/11/14 18/11/13 26/11/12 24/11/11 19/11/10 -  -  -
Price 0.1350 0.3350 0.2100 0.2000 0.3300 0.0000  -  -
P/RPS 0.33 0.68 0.30 0.18 0.32 0.00  -  -
  YoY % -51.47% 126.67% 66.67% -43.75% 0.00% - -
  Horiz. % 103.13% 212.50% 93.75% 56.25% 100.00% - -
P/EPS 2.74 4.54 1.67 1.03 1.91 0.00  -  -
  YoY % -39.65% 171.86% 62.14% -46.07% 0.00% - -
  Horiz. % 143.46% 237.70% 87.43% 53.93% 100.00% - -
EY 36.55 22.02 59.98 97.09 52.26 0.00  -  -
  YoY % 65.99% -63.29% -38.22% 85.78% 0.00% - -
  Horiz. % 69.94% 42.14% 114.77% 185.78% 100.00% - -
DY 0.00 0.00 0.00 4.54 4.55 0.00  -  -
  YoY % 0.00% 0.00% 0.00% -0.22% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 99.78% 100.00% - -
P/NAPS 0.00 0.00 0.00 0.00 0.62 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 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.
 


 

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. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research 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. JAKS - 一个大起大落的公司! Stockpick2u
6. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
7. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
8. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers