Highlights

[XDL] YoY TTM Result on 2013-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 18-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -18.89%    YoY -     -41.28%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 501,809 515,577 463,877 360,006 506,901 502,126 416,525 3.15%
  YoY % -2.67% 11.15% 28.85% -28.98% 0.95% 20.55% -
  Horiz. % 120.48% 123.78% 111.37% 86.43% 121.70% 120.55% 100.00%
PBT 9,231 15,917 78,393 72,624 122,519 116,356 94,103 -32.06%
  YoY % -42.01% -79.70% 7.94% -40.72% 5.30% 23.65% -
  Horiz. % 9.81% 16.91% 83.31% 77.18% 130.20% 123.65% 100.00%
Tax -4,367 -2,518 -21,937 -18,951 -31,115 -30,925 -25,125 -25.28%
  YoY % -73.43% 88.52% -15.76% 39.09% -0.61% -23.08% -
  Horiz. % 17.38% 10.02% 87.31% 75.43% 123.84% 123.08% 100.00%
NP 4,864 13,399 56,456 53,673 91,404 85,431 68,978 -35.70%
  YoY % -63.70% -76.27% 5.19% -41.28% 6.99% 23.85% -
  Horiz. % 7.05% 19.43% 81.85% 77.81% 132.51% 123.85% 100.00%
NP to SH 4,864 13,399 56,456 53,673 91,404 85,431 68,978 -35.70%
  YoY % -63.70% -76.27% 5.19% -41.28% 6.99% 23.85% -
  Horiz. % 7.05% 19.43% 81.85% 77.81% 132.51% 123.85% 100.00%
Tax Rate 47.31 % 15.82 % 27.98 % 26.09 % 25.40 % 26.58 % 26.70 % 9.99%
  YoY % 199.05% -43.46% 7.24% 2.72% -4.44% -0.45% -
  Horiz. % 177.19% 59.25% 104.79% 97.72% 95.13% 99.55% 100.00%
Total Cost 496,945 502,178 407,421 306,333 415,497 416,695 347,547 6.14%
  YoY % -1.04% 23.26% 33.00% -26.27% -0.29% 19.90% -
  Horiz. % 142.99% 144.49% 117.23% 88.14% 119.55% 119.90% 100.00%
Net Worth 1,239,920 1,311,176 0 0 0 0 211,360 34.26%
  YoY % -5.43% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 586.64% 620.35% 0.00% 0.00% 0.00% 0.00% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 0 0 0 0 0 3,998 6,002 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.39% -
  Horiz. % 0.00% 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% 0.00% -46.21% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 53.79% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,239,920 1,311,176 0 0 0 0 211,360 34.26%
  YoY % -5.43% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 586.64% 620.35% 0.00% 0.00% 0.00% 0.00% 100.00%
NOSH 2,695,479 1,311,176 1,144,307 727,569 725,700 439,963 399,999 37.39%
  YoY % 105.58% 14.58% 57.28% 0.26% 64.95% 9.99% -
  Horiz. % 673.87% 327.79% 286.08% 181.89% 181.43% 109.99% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.97 % 2.60 % 12.17 % 14.91 % 18.03 % 17.01 % 16.56 % -37.65%
  YoY % -62.69% -78.64% -18.38% -17.30% 6.00% 2.72% -
  Horiz. % 5.86% 15.70% 73.49% 90.04% 108.88% 102.72% 100.00%
ROE 0.39 % 1.02 % - % - % - % - % 32.64 % -52.15%
  YoY % -61.76% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.19% 3.12% 0.00% 0.00% 0.00% 0.00% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 18.62 39.32 40.54 49.48 69.85 114.13 104.13 -24.92%
  YoY % -52.64% -3.01% -18.07% -29.16% -38.80% 9.60% -
  Horiz. % 17.88% 37.76% 38.93% 47.52% 67.08% 109.60% 100.00%
EPS 0.18 1.02 4.93 7.38 12.60 19.42 17.24 -53.22%
  YoY % -82.35% -79.31% -33.20% -41.43% -35.12% 12.65% -
  Horiz. % 1.04% 5.92% 28.60% 42.81% 73.09% 112.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.91 1.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -39.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 60.67% 100.00%
NAPS 0.4600 1.0000 0.0000 0.0000 0.0000 0.0000 0.5284 -2.28%
  YoY % -54.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.06% 189.25% 0.00% 0.00% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,804,883
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 27.80 28.57 25.70 19.95 28.08 27.82 23.08 3.15%
  YoY % -2.70% 11.17% 28.82% -28.95% 0.93% 20.54% -
  Horiz. % 120.45% 123.79% 111.35% 86.44% 121.66% 120.54% 100.00%
EPS 0.27 0.74 3.13 2.97 5.06 4.73 3.82 -35.67%
  YoY % -63.51% -76.36% 5.39% -41.30% 6.98% 23.82% -
  Horiz. % 7.07% 19.37% 81.94% 77.75% 132.46% 123.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.22 0.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 66.67% 100.00%
NAPS 0.6870 0.7265 0.0000 0.0000 0.0000 0.0000 0.1171 34.26%
  YoY % -5.44% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 586.68% 620.41% 0.00% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.0300 0.1200 0.1650 0.2650 0.1900 0.1900 0.3200 -
P/RPS 0.16 0.31 0.41 0.54 0.27 0.17 0.31 -10.43%
  YoY % -48.39% -24.39% -24.07% 100.00% 58.82% -45.16% -
  Horiz. % 51.61% 100.00% 132.26% 174.19% 87.10% 54.84% 100.00%
P/EPS 16.63 11.74 3.34 3.59 1.51 0.98 1.86 44.02%
  YoY % 41.65% 251.50% -6.96% 137.75% 54.08% -47.31% -
  Horiz. % 894.09% 631.18% 179.57% 193.01% 81.18% 52.69% 100.00%
EY 6.02 8.52 29.90 27.84 66.29 102.20 53.89 -30.58%
  YoY % -29.34% -71.51% 7.40% -58.00% -35.14% 89.65% -
  Horiz. % 11.17% 15.81% 55.48% 51.66% 123.01% 189.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.78 4.69 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1.92% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 101.92% 100.00%
P/NAPS 0.07 0.12 0.00 0.00 0.00 0.00 0.61 -30.27%
  YoY % -41.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11.48% 19.67% 0.00% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 20/11/15 26/11/14 18/11/13 26/11/12 24/11/11 19/11/10 -
Price 0.0250 0.1100 0.1350 0.3350 0.2100 0.2000 0.3300 -
P/RPS 0.13 0.28 0.33 0.68 0.30 0.18 0.32 -13.93%
  YoY % -53.57% -15.15% -51.47% 126.67% 66.67% -43.75% -
  Horiz. % 40.62% 87.50% 103.13% 212.50% 93.75% 56.25% 100.00%
P/EPS 13.85 10.76 2.74 4.54 1.67 1.03 1.91 39.08%
  YoY % 28.72% 292.70% -39.65% 171.86% 62.14% -46.07% -
  Horiz. % 725.13% 563.35% 143.46% 237.70% 87.43% 53.93% 100.00%
EY 7.22 9.29 36.55 22.02 59.98 97.09 52.26 -28.08%
  YoY % -22.28% -74.58% 65.99% -63.29% -38.22% 85.78% -
  Horiz. % 13.82% 17.78% 69.94% 42.14% 114.77% 185.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.54 4.55 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.22% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 99.78% 100.00%
P/NAPS 0.05 0.11 0.00 0.00 0.00 0.00 0.62 -34.24%
  YoY % -54.55% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 8.06% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

659  169  374  719 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.51+0.06 
 SAPNRG 0.105+0.01 
 LAMBO 0.010.00 
 ARMADA 0.175+0.01 
 VELESTO 0.165+0.005 
 MINETEC 0.195+0.025 
 AGES-PA 0.010.00 
 KNM 0.165+0.02 
 EKOVEST 0.415+0.025 
 PERDANA 0.18+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers