Highlights

[XDL] YoY TTM Result on 2009-12-31 [#4]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 01-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     46.80%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09  -   -   -  CAGR
Revenue 492,149 504,504 465,081 194,487  -   -   -  36.23%
  YoY % -2.45% 8.48% 139.13% - - - -
  Horiz. % 253.05% 259.40% 239.13% 100.00% - - -
PBT 115,399 118,699 106,777 44,013  -   -   -  37.85%
  YoY % -2.78% 11.17% 142.60% - - - -
  Horiz. % 262.19% 269.69% 242.60% 100.00% - - -
Tax -29,467 -30,014 -28,864 -12,739  -   -   -  32.22%
  YoY % 1.82% -3.98% -126.58% - - - -
  Horiz. % 231.31% 235.61% 226.58% 100.00% - - -
NP 85,932 88,685 77,913 31,274  -   -   -  40.02%
  YoY % -3.10% 13.83% 149.13% - - - -
  Horiz. % 274.77% 283.57% 249.13% 100.00% - - -
NP to SH 85,932 88,685 77,913 31,274  -   -   -  40.02%
  YoY % -3.10% 13.83% 149.13% - - - -
  Horiz. % 274.77% 283.57% 249.13% 100.00% - - -
Tax Rate 25.53 % 25.29 % 27.03 % 28.94 %  -  %  -  %  -  % -4.09%
  YoY % 0.95% -6.44% -6.60% - - - -
  Horiz. % 88.22% 87.39% 93.40% 100.00% - - -
Total Cost 406,217 415,819 387,168 163,213  -   -   -  35.48%
  YoY % -2.31% 7.40% 137.22% - - - -
  Horiz. % 248.89% 254.77% 237.22% 100.00% - - -
Net Worth 391,540 215,710 224,449 146,689  -   -   -  38.67%
  YoY % 81.51% -3.89% 53.01% - - - -
  Horiz. % 266.92% 147.05% 153.01% 100.00% - - -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09  -   -   -  CAGR
Div 0 0 10,000 0  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 12.84 % - %  -  %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09  -   -   -  CAGR
Net Worth 391,540 215,710 224,449 146,689  -   -   -  38.67%
  YoY % 81.51% -3.89% 53.01% - - - -
  Horiz. % 266.92% 147.05% 153.01% 100.00% - - -
NOSH 725,075 440,224 399,803 339,166  -   -   -  28.79%
  YoY % 64.71% 10.11% 17.88% - - - -
  Horiz. % 213.78% 129.80% 117.88% 100.00% - - -
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09  -   -   -  CAGR
NP Margin 17.46 % 17.58 % 16.75 % 16.08 %  -  %  -  %  -  % 2.78%
  YoY % -0.68% 4.96% 4.17% - - - -
  Horiz. % 108.58% 109.33% 104.17% 100.00% - - -
ROE 21.95 % 41.11 % 34.71 % 21.32 %  -  %  -  %  -  % 0.97%
  YoY % -46.61% 18.44% 62.80% - - - -
  Horiz. % 102.95% 192.82% 162.80% 100.00% - - -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09  -   -   -  CAGR
RPS 67.88 114.60 116.33 57.34  -   -   -  5.78%
  YoY % -40.77% -1.49% 102.88% - - - -
  Horiz. % 118.38% 199.86% 202.88% 100.00% - - -
EPS 11.85 20.15 19.49 9.22  -   -   -  8.72%
  YoY % -41.19% 3.39% 111.39% - - - -
  Horiz. % 128.52% 218.55% 211.39% 100.00% - - -
DPS 0.00 0.00 2.50 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.5400 0.4900 0.5614 0.4325  -   -   -  7.67%
  YoY % 10.20% -12.72% 29.80% - - - -
  Horiz. % 124.86% 113.29% 129.80% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 2,707,325
31/12/12 31/12/11 31/12/10 31/12/09  -   -   -  CAGR
RPS 18.18 18.63 17.18 7.18  -   -   -  36.26%
  YoY % -2.42% 8.44% 139.28% - - - -
  Horiz. % 253.20% 259.47% 239.28% 100.00% - - -
EPS 3.17 3.28 2.88 1.16  -   -   -  39.77%
  YoY % -3.35% 13.89% 148.28% - - - -
  Horiz. % 273.28% 282.76% 248.28% 100.00% - - -
DPS 0.00 0.00 0.37 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1446 0.0797 0.0829 0.0542  -   -   -  38.65%
  YoY % 81.43% -3.86% 52.95% - - - -
  Horiz. % 266.79% 147.05% 152.95% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09  -   -   -  CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09  -   -   -  -
Price 0.1900 0.2000 0.3000 0.3400  -   -   -  -
P/RPS 0.28 0.17 0.26 0.59  -   -   -  -21.98%
  YoY % 64.71% -34.62% -55.93% - - - -
  Horiz. % 47.46% 28.81% 44.07% 100.00% - - -
P/EPS 1.60 0.99 1.54 3.69  -   -   -  -24.29%
  YoY % 61.62% -35.71% -58.27% - - - -
  Horiz. % 43.36% 26.83% 41.73% 100.00% - - -
EY 62.38 100.73 64.96 27.12  -   -   -  31.97%
  YoY % -38.07% 55.06% 139.53% - - - -
  Horiz. % 230.01% 371.42% 239.53% 100.00% - - -
DY 0.00 0.00 8.33 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.35 0.41 0.53 0.79  -   -   -  -23.75%
  YoY % -14.63% -22.64% -32.91% - - - -
  Horiz. % 44.30% 51.90% 67.09% 100.00% - - -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09  -   -   -  CAGR
Date 25/02/13 23/02/12 28/02/11 -  -   -   -  -
Price 0.1900 0.2700 0.2800 0.0000  -   -   -  -
P/RPS 0.28 0.24 0.24 0.00  -   -   -  -
  YoY % 16.67% 0.00% 0.00% - - - -
  Horiz. % 116.67% 100.00% 100.00% - - - -
P/EPS 1.60 1.34 1.44 0.00  -   -   -  -
  YoY % 19.40% -6.94% 0.00% - - - -
  Horiz. % 111.11% 93.06% 100.00% - - - -
EY 62.38 74.61 69.60 0.00  -   -   -  -
  YoY % -16.39% 7.20% 0.00% - - - -
  Horiz. % 89.63% 107.20% 100.00% - - - -
DY 0.00 0.00 8.93 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.35 0.55 0.50 0.00  -   -   -  -
  YoY % -36.36% 10.00% 0.00% - - - -
  Horiz. % 70.00% 110.00% 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.
 


 

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