Highlights

[XDL] YoY TTM Result on 2016-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 25-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -7.51%    YoY -     -63.70%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 463,579 462,496 569,218 501,809 515,577 463,877 360,006 4.30%
  YoY % 0.23% -18.75% 13.43% -2.67% 11.15% 28.85% -
  Horiz. % 128.77% 128.47% 158.11% 139.39% 143.21% 128.85% 100.00%
PBT 47,404 29,674 23,806 9,231 15,917 78,393 72,624 -6.86%
  YoY % 59.75% 24.65% 157.89% -42.01% -79.70% 7.94% -
  Horiz. % 65.27% 40.86% 32.78% 12.71% 21.92% 107.94% 100.00%
Tax -21,750 -10,514 -7,919 -4,367 -2,518 -21,937 -18,951 2.32%
  YoY % -106.87% -32.77% -81.34% -73.43% 88.52% -15.76% -
  Horiz. % 114.77% 55.48% 41.79% 23.04% 13.29% 115.76% 100.00%
NP 25,654 19,160 15,887 4,864 13,399 56,456 53,673 -11.57%
  YoY % 33.89% 20.60% 226.62% -63.70% -76.27% 5.19% -
  Horiz. % 47.80% 35.70% 29.60% 9.06% 24.96% 105.19% 100.00%
NP to SH 25,654 19,160 15,887 4,864 13,399 56,456 53,673 -11.57%
  YoY % 33.89% 20.60% 226.62% -63.70% -76.27% 5.19% -
  Horiz. % 47.80% 35.70% 29.60% 9.06% 24.96% 105.19% 100.00%
Tax Rate 45.88 % 35.43 % 33.26 % 47.31 % 15.82 % 27.98 % 26.09 % 9.86%
  YoY % 29.49% 6.52% -29.70% 199.05% -43.46% 7.24% -
  Horiz. % 175.85% 135.80% 127.48% 181.33% 60.64% 107.24% 100.00%
Total Cost 437,925 443,336 553,331 496,945 502,178 407,421 306,333 6.13%
  YoY % -1.22% -19.88% 11.35% -1.04% 23.26% 33.00% -
  Horiz. % 142.96% 144.72% 180.63% 162.22% 163.93% 133.00% 100.00%
Net Worth 1,425,856 1,365,366 1,264,180 1,239,920 1,311,176 0 0 -
  YoY % 4.43% 8.00% 1.96% -5.43% 0.00% 0.00% -
  Horiz. % 108.75% 104.13% 96.42% 94.57% 100.00% - -
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,425,856 1,365,366 1,264,180 1,239,920 1,311,176 0 0 -
  YoY % 4.43% 8.00% 1.96% -5.43% 0.00% 0.00% -
  Horiz. % 108.75% 104.13% 96.42% 94.57% 100.00% - -
NOSH 1,804,882 1,757,229 673,870 2,695,479 1,311,176 1,144,307 727,569 16.34%
  YoY % 2.71% 160.77% -75.00% 105.58% 14.58% 57.28% -
  Horiz. % 248.07% 241.52% 92.62% 370.48% 180.21% 157.28% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.53 % 4.14 % 2.79 % 0.97 % 2.60 % 12.17 % 14.91 % -15.23%
  YoY % 33.57% 48.39% 187.63% -62.69% -78.64% -18.38% -
  Horiz. % 37.09% 27.77% 18.71% 6.51% 17.44% 81.62% 100.00%
ROE 1.80 % 1.40 % 1.26 % 0.39 % 1.02 % - % - % -
  YoY % 28.57% 11.11% 223.08% -61.76% 0.00% 0.00% -
  Horiz. % 176.47% 137.25% 123.53% 38.24% 100.00% - -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 25.68 26.32 84.47 18.62 39.32 40.54 49.48 -10.35%
  YoY % -2.43% -68.84% 353.65% -52.64% -3.01% -18.07% -
  Horiz. % 51.90% 53.19% 170.72% 37.63% 79.47% 81.93% 100.00%
EPS 1.42 1.09 2.36 0.18 1.02 4.93 7.38 -24.01%
  YoY % 30.28% -53.81% 1,211.11% -82.35% -79.31% -33.20% -
  Horiz. % 19.24% 14.77% 31.98% 2.44% 13.82% 66.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7900 0.7770 1.8760 0.4600 1.0000 0.0000 0.0000 -
  YoY % 1.67% -58.58% 307.83% -54.00% 0.00% 0.00% -
  Horiz. % 79.00% 77.70% 187.60% 46.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 1,804,883
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 25.68 25.62 31.54 27.80 28.57 25.70 19.95 4.30%
  YoY % 0.23% -18.77% 13.45% -2.70% 11.17% 28.82% -
  Horiz. % 128.72% 128.42% 158.10% 139.35% 143.21% 128.82% 100.00%
EPS 1.42 1.06 0.88 0.27 0.74 3.13 2.97 -11.57%
  YoY % 33.96% 20.45% 225.93% -63.51% -76.36% 5.39% -
  Horiz. % 47.81% 35.69% 29.63% 9.09% 24.92% 105.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7900 0.7565 0.7004 0.6870 0.7265 0.0000 0.0000 -
  YoY % 4.43% 8.01% 1.95% -5.44% 0.00% 0.00% -
  Horiz. % 108.74% 104.13% 96.41% 94.56% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.0850 0.1450 0.2900 0.0300 0.1200 0.1650 0.2650 -
P/RPS 0.33 0.55 0.34 0.16 0.31 0.41 0.54 -7.88%
  YoY % -40.00% 61.76% 112.50% -48.39% -24.39% -24.07% -
  Horiz. % 61.11% 101.85% 62.96% 29.63% 57.41% 75.93% 100.00%
P/EPS 5.98 13.30 12.30 16.63 11.74 3.34 3.59 8.87%
  YoY % -55.04% 8.13% -26.04% 41.65% 251.50% -6.96% -
  Horiz. % 166.57% 370.47% 342.62% 463.23% 327.02% 93.04% 100.00%
EY 16.72 7.52 8.13 6.02 8.52 29.90 27.84 -8.14%
  YoY % 122.34% -7.50% 35.05% -29.34% -71.51% 7.40% -
  Horiz. % 60.06% 27.01% 29.20% 21.62% 30.60% 107.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.11 0.19 0.15 0.07 0.12 0.00 0.00 -
  YoY % -42.11% 26.67% 114.29% -41.67% 0.00% 0.00% -
  Horiz. % 91.67% 158.33% 125.00% 58.33% 100.00% - -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 23/11/18 30/11/17 25/11/16 20/11/15 26/11/14 18/11/13 -
Price 0.0800 0.1150 0.2850 0.0250 0.1100 0.1350 0.3350 -
P/RPS 0.31 0.44 0.34 0.13 0.28 0.33 0.68 -12.27%
  YoY % -29.55% 29.41% 161.54% -53.57% -15.15% -51.47% -
  Horiz. % 45.59% 64.71% 50.00% 19.12% 41.18% 48.53% 100.00%
P/EPS 5.63 10.55 12.09 13.85 10.76 2.74 4.54 3.65%
  YoY % -46.64% -12.74% -12.71% 28.72% 292.70% -39.65% -
  Horiz. % 124.01% 232.38% 266.30% 305.07% 237.00% 60.35% 100.00%
EY 17.77 9.48 8.27 7.22 9.29 36.55 22.02 -3.51%
  YoY % 87.45% 14.63% 14.54% -22.28% -74.58% 65.99% -
  Horiz. % 80.70% 43.05% 37.56% 32.79% 42.19% 165.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.10 0.15 0.15 0.05 0.11 0.00 0.00 -
  YoY % -33.33% 0.00% 200.00% -54.55% 0.00% 0.00% -
  Horiz. % 90.91% 136.36% 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.
 


 

1973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 2.280.00 
 UCREST 0.120.00 
 EITA 1.470.00 
 PUC 0.0450.00 
 WILLOW 0.5350.00 
 IRIS 0.1350.00 
 HSI-C9L 0.3150.00 
 HOOVER 0.400.00 
 BTECH 0.210.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers