Highlights

[XDL] YoY TTM Result on 2014-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 26-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     1.63%    YoY -     5.19%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 569,218 501,809 515,577 463,877 360,006 506,901 502,126 2.11%
  YoY % 13.43% -2.67% 11.15% 28.85% -28.98% 0.95% -
  Horiz. % 113.36% 99.94% 102.68% 92.38% 71.70% 100.95% 100.00%
PBT 23,806 9,231 15,917 78,393 72,624 122,519 116,356 -23.22%
  YoY % 157.89% -42.01% -79.70% 7.94% -40.72% 5.30% -
  Horiz. % 20.46% 7.93% 13.68% 67.37% 62.42% 105.30% 100.00%
Tax -7,919 -4,367 -2,518 -21,937 -18,951 -31,115 -30,925 -20.30%
  YoY % -81.34% -73.43% 88.52% -15.76% 39.09% -0.61% -
  Horiz. % 25.61% 14.12% 8.14% 70.94% 61.28% 100.61% 100.00%
NP 15,887 4,864 13,399 56,456 53,673 91,404 85,431 -24.43%
  YoY % 226.62% -63.70% -76.27% 5.19% -41.28% 6.99% -
  Horiz. % 18.60% 5.69% 15.68% 66.08% 62.83% 106.99% 100.00%
NP to SH 15,887 4,864 13,399 56,456 53,673 91,404 85,431 -24.43%
  YoY % 226.62% -63.70% -76.27% 5.19% -41.28% 6.99% -
  Horiz. % 18.60% 5.69% 15.68% 66.08% 62.83% 106.99% 100.00%
Tax Rate 33.26 % 47.31 % 15.82 % 27.98 % 26.09 % 25.40 % 26.58 % 3.80%
  YoY % -29.70% 199.05% -43.46% 7.24% 2.72% -4.44% -
  Horiz. % 125.13% 177.99% 59.52% 105.27% 98.16% 95.56% 100.00%
Total Cost 553,331 496,945 502,178 407,421 306,333 415,497 416,695 4.84%
  YoY % 11.35% -1.04% 23.26% 33.00% -26.27% -0.29% -
  Horiz. % 132.79% 119.26% 120.51% 97.77% 73.51% 99.71% 100.00%
Net Worth 1,264,180 1,239,920 1,311,176 0 0 0 0 -
  YoY % 1.96% -5.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.42% 94.57% 100.00% - - - -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 0 0 0 0 0 0 3,998 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 4.68 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,264,180 1,239,920 1,311,176 0 0 0 0 -
  YoY % 1.96% -5.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.42% 94.57% 100.00% - - - -
NOSH 673,870 2,695,479 1,311,176 1,144,307 727,569 725,700 439,963 7.36%
  YoY % -75.00% 105.58% 14.58% 57.28% 0.26% 64.95% -
  Horiz. % 153.17% 612.66% 298.02% 260.09% 165.37% 164.95% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.79 % 0.97 % 2.60 % 12.17 % 14.91 % 18.03 % 17.01 % -25.99%
  YoY % 187.63% -62.69% -78.64% -18.38% -17.30% 6.00% -
  Horiz. % 16.40% 5.70% 15.29% 71.55% 87.65% 106.00% 100.00%
ROE 1.26 % 0.39 % 1.02 % - % - % - % - % -
  YoY % 223.08% -61.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.53% 38.24% 100.00% - - - -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 84.47 18.62 39.32 40.54 49.48 69.85 114.13 -4.89%
  YoY % 353.65% -52.64% -3.01% -18.07% -29.16% -38.80% -
  Horiz. % 74.01% 16.31% 34.45% 35.52% 43.35% 61.20% 100.00%
EPS 2.36 0.18 1.02 4.93 7.38 12.60 19.42 -29.60%
  YoY % 1,211.11% -82.35% -79.31% -33.20% -41.43% -35.12% -
  Horiz. % 12.15% 0.93% 5.25% 25.39% 38.00% 64.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8760 0.4600 1.0000 0.0000 0.0000 0.0000 0.0000 -
  YoY % 307.83% -54.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 187.60% 46.00% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 21.03 18.54 19.04 17.13 13.30 18.72 18.55 2.11%
  YoY % 13.43% -2.63% 11.15% 28.80% -28.95% 0.92% -
  Horiz. % 113.37% 99.95% 102.64% 92.35% 71.70% 100.92% 100.00%
EPS 0.59 0.18 0.49 2.09 1.98 3.38 3.16 -24.38%
  YoY % 227.78% -63.27% -76.56% 5.56% -41.42% 6.96% -
  Horiz. % 18.67% 5.70% 15.51% 66.14% 62.66% 106.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.15 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4669 0.4580 0.4843 0.0000 0.0000 0.0000 0.0000 -
  YoY % 1.94% -5.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.41% 94.57% 100.00% - - - -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.2900 0.0300 0.1200 0.1650 0.2650 0.1900 0.1900 -
P/RPS 0.34 0.16 0.31 0.41 0.54 0.27 0.17 12.23%
  YoY % 112.50% -48.39% -24.39% -24.07% 100.00% 58.82% -
  Horiz. % 200.00% 94.12% 182.35% 241.18% 317.65% 158.82% 100.00%
P/EPS 12.30 16.63 11.74 3.34 3.59 1.51 0.98 52.39%
  YoY % -26.04% 41.65% 251.50% -6.96% 137.75% 54.08% -
  Horiz. % 1,255.10% 1,696.94% 1,197.96% 340.82% 366.33% 154.08% 100.00%
EY 8.13 6.02 8.52 29.90 27.84 66.29 102.20 -34.39%
  YoY % 35.05% -29.34% -71.51% 7.40% -58.00% -35.14% -
  Horiz. % 7.95% 5.89% 8.34% 29.26% 27.24% 64.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.78 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.15 0.07 0.12 0.00 0.00 0.00 0.00 -
  YoY % 114.29% -41.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 58.33% 100.00% - - - -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 25/11/16 20/11/15 26/11/14 18/11/13 26/11/12 24/11/11 -
Price 0.2850 0.0250 0.1100 0.1350 0.3350 0.2100 0.2000 -
P/RPS 0.34 0.13 0.28 0.33 0.68 0.30 0.18 11.17%
  YoY % 161.54% -53.57% -15.15% -51.47% 126.67% 66.67% -
  Horiz. % 188.89% 72.22% 155.56% 183.33% 377.78% 166.67% 100.00%
P/EPS 12.09 13.85 10.76 2.74 4.54 1.67 1.03 50.70%
  YoY % -12.71% 28.72% 292.70% -39.65% 171.86% 62.14% -
  Horiz. % 1,173.79% 1,344.66% 1,044.66% 266.02% 440.78% 162.14% 100.00%
EY 8.27 7.22 9.29 36.55 22.02 59.98 97.09 -33.64%
  YoY % 14.54% -22.28% -74.58% 65.99% -63.29% -38.22% -
  Horiz. % 8.52% 7.44% 9.57% 37.65% 22.68% 61.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.54 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.15 0.05 0.11 0.00 0.00 0.00 0.00 -
  YoY % 200.00% -54.55% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 136.36% 45.45% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
3. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. TCapital Group - 冷眼【漫漫投资路第7步】现金流为王/冷眼 TCapital Group ( 冷眼慢慢投资 )
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE Share Forecast
7. Eversendai: Risk in Investing kcchongnz kcchongnz blog
8. Evidence for the resurrection! BY Josh McDowell(Calvin Tan Research) Sharing on this Easter Sunday Morning to All Dear i3 Forumers THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers