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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 462,496 569,218 501,809 515,577 463,877 360,006 506,901 -1.52%
  YoY % -18.75% 13.43% -2.67% 11.15% 28.85% -28.98% -
  Horiz. % 91.24% 112.29% 99.00% 101.71% 91.51% 71.02% 100.00%
PBT 29,674 23,806 9,231 15,917 78,393 72,624 122,519 -21.04%
  YoY % 24.65% 157.89% -42.01% -79.70% 7.94% -40.72% -
  Horiz. % 24.22% 19.43% 7.53% 12.99% 63.98% 59.28% 100.00%
Tax -10,514 -7,919 -4,367 -2,518 -21,937 -18,951 -31,115 -16.54%
  YoY % -32.77% -81.34% -73.43% 88.52% -15.76% 39.09% -
  Horiz. % 33.79% 25.45% 14.04% 8.09% 70.50% 60.91% 100.00%
NP 19,160 15,887 4,864 13,399 56,456 53,673 91,404 -22.92%
  YoY % 20.60% 226.62% -63.70% -76.27% 5.19% -41.28% -
  Horiz. % 20.96% 17.38% 5.32% 14.66% 61.77% 58.72% 100.00%
NP to SH 19,160 15,887 4,864 13,399 56,456 53,673 91,404 -22.92%
  YoY % 20.60% 226.62% -63.70% -76.27% 5.19% -41.28% -
  Horiz. % 20.96% 17.38% 5.32% 14.66% 61.77% 58.72% 100.00%
Tax Rate 35.43 % 33.26 % 47.31 % 15.82 % 27.98 % 26.09 % 25.40 % 5.70%
  YoY % 6.52% -29.70% 199.05% -43.46% 7.24% 2.72% -
  Horiz. % 139.49% 130.94% 186.26% 62.28% 110.16% 102.72% 100.00%
Total Cost 443,336 553,331 496,945 502,178 407,421 306,333 415,497 1.09%
  YoY % -19.88% 11.35% -1.04% 23.26% 33.00% -26.27% -
  Horiz. % 106.70% 133.17% 119.60% 120.86% 98.06% 73.73% 100.00%
Net Worth 1,365,366 1,264,180 1,239,920 1,311,176 0 0 0 -
  YoY % 8.00% 1.96% -5.43% 0.00% 0.00% 0.00% -
  Horiz. % 104.13% 96.42% 94.57% 100.00% - - -
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,365,366 1,264,180 1,239,920 1,311,176 0 0 0 -
  YoY % 8.00% 1.96% -5.43% 0.00% 0.00% 0.00% -
  Horiz. % 104.13% 96.42% 94.57% 100.00% - - -
NOSH 1,757,229 673,870 2,695,479 1,311,176 1,144,307 727,569 725,700 15.87%
  YoY % 160.77% -75.00% 105.58% 14.58% 57.28% 0.26% -
  Horiz. % 242.14% 92.86% 371.43% 180.68% 157.68% 100.26% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.14 % 2.79 % 0.97 % 2.60 % 12.17 % 14.91 % 18.03 % -21.74%
  YoY % 48.39% 187.63% -62.69% -78.64% -18.38% -17.30% -
  Horiz. % 22.96% 15.47% 5.38% 14.42% 67.50% 82.70% 100.00%
ROE 1.40 % 1.26 % 0.39 % 1.02 % - % - % - % -
  YoY % 11.11% 223.08% -61.76% 0.00% 0.00% 0.00% -
  Horiz. % 137.25% 123.53% 38.24% 100.00% - - -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 26.32 84.47 18.62 39.32 40.54 49.48 69.85 -15.01%
  YoY % -68.84% 353.65% -52.64% -3.01% -18.07% -29.16% -
  Horiz. % 37.68% 120.93% 26.66% 56.29% 58.04% 70.84% 100.00%
EPS 1.09 2.36 0.18 1.02 4.93 7.38 12.60 -33.48%
  YoY % -53.81% 1,211.11% -82.35% -79.31% -33.20% -41.43% -
  Horiz. % 8.65% 18.73% 1.43% 8.10% 39.13% 58.57% 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 0.7770 1.8760 0.4600 1.0000 0.0000 0.0000 0.0000 -
  YoY % -58.58% 307.83% -54.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.70% 187.60% 46.00% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 2,707,325
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 17.08 21.03 18.54 19.04 17.13 13.30 18.72 -1.52%
  YoY % -18.78% 13.43% -2.63% 11.15% 28.80% -28.95% -
  Horiz. % 91.24% 112.34% 99.04% 101.71% 91.51% 71.05% 100.00%
EPS 0.71 0.59 0.18 0.49 2.09 1.98 3.38 -22.89%
  YoY % 20.34% 227.78% -63.27% -76.56% 5.56% -41.42% -
  Horiz. % 21.01% 17.46% 5.33% 14.50% 61.83% 58.58% 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 0.5043 0.4669 0.4580 0.4843 0.0000 0.0000 0.0000 -
  YoY % 8.01% 1.94% -5.43% 0.00% 0.00% 0.00% -
  Horiz. % 104.13% 96.41% 94.57% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.1450 0.2900 0.0300 0.1200 0.1650 0.2650 0.1900 -
P/RPS 0.55 0.34 0.16 0.31 0.41 0.54 0.27 12.58%
  YoY % 61.76% 112.50% -48.39% -24.39% -24.07% 100.00% -
  Horiz. % 203.70% 125.93% 59.26% 114.81% 151.85% 200.00% 100.00%
P/EPS 13.30 12.30 16.63 11.74 3.34 3.59 1.51 43.68%
  YoY % 8.13% -26.04% 41.65% 251.50% -6.96% 137.75% -
  Horiz. % 880.79% 814.57% 1,101.32% 777.48% 221.19% 237.75% 100.00%
EY 7.52 8.13 6.02 8.52 29.90 27.84 66.29 -30.41%
  YoY % -7.50% 35.05% -29.34% -71.51% 7.40% -58.00% -
  Horiz. % 11.34% 12.26% 9.08% 12.85% 45.10% 42.00% 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 0.19 0.15 0.07 0.12 0.00 0.00 0.00 -
  YoY % 26.67% 114.29% -41.67% 0.00% 0.00% 0.00% -
  Horiz. % 158.33% 125.00% 58.33% 100.00% - - -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 30/11/17 25/11/16 20/11/15 26/11/14 18/11/13 26/11/12 -
Price 0.1150 0.2850 0.0250 0.1100 0.1350 0.3350 0.2100 -
P/RPS 0.44 0.34 0.13 0.28 0.33 0.68 0.30 6.59%
  YoY % 29.41% 161.54% -53.57% -15.15% -51.47% 126.67% -
  Horiz. % 146.67% 113.33% 43.33% 93.33% 110.00% 226.67% 100.00%
P/EPS 10.55 12.09 13.85 10.76 2.74 4.54 1.67 35.94%
  YoY % -12.74% -12.71% 28.72% 292.70% -39.65% 171.86% -
  Horiz. % 631.74% 723.95% 829.34% 644.31% 164.07% 271.86% 100.00%
EY 9.48 8.27 7.22 9.29 36.55 22.02 59.98 -26.46%
  YoY % 14.63% 14.54% -22.28% -74.58% 65.99% -63.29% -
  Horiz. % 15.81% 13.79% 12.04% 15.49% 60.94% 36.71% 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 0.15 0.15 0.05 0.11 0.00 0.00 0.00 -
  YoY % 0.00% 200.00% -54.55% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers