Highlights

[XDL] YoY TTM Result on 2012-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     0.97%    YoY -     6.99%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 515,577 463,877 360,006 506,901 502,126 416,525 117,408 27.95%
  YoY % 11.15% 28.85% -28.98% 0.95% 20.55% 254.77% -
  Horiz. % 439.13% 395.10% 306.63% 431.74% 427.68% 354.77% 100.00%
PBT 15,917 78,393 72,624 122,519 116,356 94,103 29,303 -9.67%
  YoY % -79.70% 7.94% -40.72% 5.30% 23.65% 221.14% -
  Horiz. % 54.32% 267.53% 247.84% 418.11% 397.08% 321.14% 100.00%
Tax -2,518 -21,937 -18,951 -31,115 -30,925 -25,125 -7,999 -17.52%
  YoY % 88.52% -15.76% 39.09% -0.61% -23.08% -214.10% -
  Horiz. % 31.48% 274.25% 236.92% 388.99% 386.61% 314.10% 100.00%
NP 13,399 56,456 53,673 91,404 85,431 68,978 21,304 -7.43%
  YoY % -76.27% 5.19% -41.28% 6.99% 23.85% 223.78% -
  Horiz. % 62.89% 265.00% 251.94% 429.05% 401.01% 323.78% 100.00%
NP to SH 13,399 56,456 53,673 91,404 85,431 68,978 21,304 -7.43%
  YoY % -76.27% 5.19% -41.28% 6.99% 23.85% 223.78% -
  Horiz. % 62.89% 265.00% 251.94% 429.05% 401.01% 323.78% 100.00%
Tax Rate 15.82 % 27.98 % 26.09 % 25.40 % 26.58 % 26.70 % 27.30 % -8.69%
  YoY % -43.46% 7.24% 2.72% -4.44% -0.45% -2.20% -
  Horiz. % 57.95% 102.49% 95.57% 93.04% 97.36% 97.80% 100.00%
Total Cost 502,178 407,421 306,333 415,497 416,695 347,547 96,104 31.71%
  YoY % 23.26% 33.00% -26.27% -0.29% 19.90% 261.64% -
  Horiz. % 522.54% 423.94% 318.75% 432.34% 433.59% 361.64% 100.00%
Net Worth 1,311,176 0 0 0 0 211,360 112,606 50.52%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 87.70% -
  Horiz. % 1,164.38% 0.00% 0.00% 0.00% 0.00% 187.70% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 0 0 0 0 3,998 6,002 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.39% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.61% 100.00% -
Div Payout % - % - % - % - % 4.68 % 8.70 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -46.21% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 53.79% 100.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,311,176 0 0 0 0 211,360 112,606 50.52%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 87.70% -
  Horiz. % 1,164.38% 0.00% 0.00% 0.00% 0.00% 187.70% 100.00%
NOSH 1,311,176 1,144,307 727,569 725,700 439,963 399,999 304,342 27.55%
  YoY % 14.58% 57.28% 0.26% 64.95% 9.99% 31.43% -
  Horiz. % 430.82% 375.99% 239.06% 238.45% 144.56% 131.43% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.60 % 12.17 % 14.91 % 18.03 % 17.01 % 16.56 % 18.15 % -27.65%
  YoY % -78.64% -18.38% -17.30% 6.00% 2.72% -8.76% -
  Horiz. % 14.33% 67.05% 82.15% 99.34% 93.72% 91.24% 100.00%
ROE 1.02 % - % - % - % - % 32.64 % 18.92 % -38.52%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 72.52% -
  Horiz. % 5.39% 0.00% 0.00% 0.00% 0.00% 172.52% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 39.32 40.54 49.48 69.85 114.13 104.13 38.58 0.32%
  YoY % -3.01% -18.07% -29.16% -38.80% 9.60% 169.91% -
  Horiz. % 101.92% 105.08% 128.25% 181.05% 295.83% 269.91% 100.00%
EPS 1.02 4.93 7.38 12.60 19.42 17.24 7.00 -27.45%
  YoY % -79.31% -33.20% -41.43% -35.12% 12.65% 146.29% -
  Horiz. % 14.57% 70.43% 105.43% 180.00% 277.43% 246.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.91 1.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -39.33% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 60.67% 100.00% -
NAPS 1.0000 0.0000 0.0000 0.0000 0.0000 0.5284 0.3700 18.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 42.81% -
  Horiz. % 270.27% 0.00% 0.00% 0.00% 0.00% 142.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 19.04 17.13 13.30 18.72 18.55 15.39 4.34 27.93%
  YoY % 11.15% 28.80% -28.95% 0.92% 20.53% 254.61% -
  Horiz. % 438.71% 394.70% 306.45% 431.34% 427.42% 354.61% 100.00%
EPS 0.49 2.09 1.98 3.38 3.16 2.55 0.79 -7.65%
  YoY % -76.56% 5.56% -41.42% 6.96% 23.92% 222.78% -
  Horiz. % 62.03% 264.56% 250.63% 427.85% 400.00% 322.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.15 0.22 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -31.82% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 68.18% 100.00% -
NAPS 0.4843 0.0000 0.0000 0.0000 0.0000 0.0781 0.0416 50.52%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 87.74% -
  Horiz. % 1,164.18% 0.00% 0.00% 0.00% 0.00% 187.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - -
Price 0.1200 0.1650 0.2650 0.1900 0.1900 0.3200 0.0000 -
P/RPS 0.31 0.41 0.54 0.27 0.17 0.31 0.00 -
  YoY % -24.39% -24.07% 100.00% 58.82% -45.16% 0.00% -
  Horiz. % 100.00% 132.26% 174.19% 87.10% 54.84% 100.00% -
P/EPS 11.74 3.34 3.59 1.51 0.98 1.86 0.00 -
  YoY % 251.50% -6.96% 137.75% 54.08% -47.31% 0.00% -
  Horiz. % 631.18% 179.57% 193.01% 81.18% 52.69% 100.00% -
EY 8.52 29.90 27.84 66.29 102.20 53.89 0.00 -
  YoY % -71.51% 7.40% -58.00% -35.14% 89.65% 0.00% -
  Horiz. % 15.81% 55.48% 51.66% 123.01% 189.65% 100.00% -
DY 0.00 0.00 0.00 0.00 4.78 4.69 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 1.92% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 101.92% 100.00% -
P/NAPS 0.12 0.00 0.00 0.00 0.00 0.61 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 19.67% 0.00% 0.00% 0.00% 0.00% 100.00% -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 26/11/14 18/11/13 26/11/12 24/11/11 19/11/10 - -
Price 0.1100 0.1350 0.3350 0.2100 0.2000 0.3300 0.0000 -
P/RPS 0.28 0.33 0.68 0.30 0.18 0.32 0.00 -
  YoY % -15.15% -51.47% 126.67% 66.67% -43.75% 0.00% -
  Horiz. % 87.50% 103.13% 212.50% 93.75% 56.25% 100.00% -
P/EPS 10.76 2.74 4.54 1.67 1.03 1.91 0.00 -
  YoY % 292.70% -39.65% 171.86% 62.14% -46.07% 0.00% -
  Horiz. % 563.35% 143.46% 237.70% 87.43% 53.93% 100.00% -
EY 9.29 36.55 22.02 59.98 97.09 52.26 0.00 -
  YoY % -74.58% 65.99% -63.29% -38.22% 85.78% 0.00% -
  Horiz. % 17.78% 69.94% 42.14% 114.77% 185.78% 100.00% -
DY 0.00 0.00 0.00 0.00 4.54 4.55 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -0.22% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 99.78% 100.00% -
P/NAPS 0.11 0.00 0.00 0.00 0.00 0.62 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 17.74% 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.
 


 

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