Highlights

[XDL] YoY TTM Result on 2018-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 23-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     1.50%    YoY -     20.60%
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.
 


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
 
 

420  300  398  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 CAREPLS 0.265+0.04 
 SAPNRG 0.0750.00 
 VC 0.05+0.02 
 HSI-H8M 0.69+0.03 
 ARMADA 0.13-0.005 
 HSI-C9J 0.17-0.035 
 SANICHI 0.05+0.005 
 EKOVEST 0.37-0.01 
 HIBISCS 0.315-0.01 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This medical items stock will FLY FLY SOON as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers