Highlights

[XDL] YoY TTM Result on 2010-12-31 [#4]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     12.95%    YoY -     149.13%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
Revenue 348,122 492,149 504,504 465,081 194,487  -   -  15.66%
  YoY % -29.26% -2.45% 8.48% 139.13% - - -
  Horiz. % 178.99% 253.05% 259.40% 239.13% 100.00% - -
PBT 74,450 115,399 118,699 106,777 44,013  -   -  14.03%
  YoY % -35.48% -2.78% 11.17% 142.60% - - -
  Horiz. % 169.15% 262.19% 269.69% 242.60% 100.00% - -
Tax -18,458 -29,467 -30,014 -28,864 -12,739  -   -  9.71%
  YoY % 37.36% 1.82% -3.98% -126.58% - - -
  Horiz. % 144.89% 231.31% 235.61% 226.58% 100.00% - -
NP 55,992 85,932 88,685 77,913 31,274  -   -  15.66%
  YoY % -34.84% -3.10% 13.83% 149.13% - - -
  Horiz. % 179.04% 274.77% 283.57% 249.13% 100.00% - -
NP to SH 55,992 85,932 88,685 77,913 31,274  -   -  15.66%
  YoY % -34.84% -3.10% 13.83% 149.13% - - -
  Horiz. % 179.04% 274.77% 283.57% 249.13% 100.00% - -
Tax Rate 24.79 % 25.53 % 25.29 % 27.03 % 28.94 %  -  %  -  % -3.79%
  YoY % -2.90% 0.95% -6.44% -6.60% - - -
  Horiz. % 85.66% 88.22% 87.39% 93.40% 100.00% - -
Total Cost 292,130 406,217 415,819 387,168 163,213  -   -  15.65%
  YoY % -28.09% -2.31% 7.40% 137.22% - - -
  Horiz. % 178.99% 248.89% 254.77% 237.22% 100.00% - -
Net Worth 555,222 391,540 215,710 224,449 146,689  -   -  39.45%
  YoY % 41.80% 81.51% -3.89% 53.01% - - -
  Horiz. % 378.50% 266.92% 147.05% 153.01% 100.00% - -
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
Div 0 0 0 10,000 0  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 12.84 % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
Net Worth 555,222 391,540 215,710 224,449 146,689  -   -  39.45%
  YoY % 41.80% 81.51% -3.89% 53.01% - - -
  Horiz. % 378.50% 266.92% 147.05% 153.01% 100.00% - -
NOSH 910,201 725,075 440,224 399,803 339,166  -   -  27.97%
  YoY % 25.53% 64.71% 10.11% 17.88% - - -
  Horiz. % 268.36% 213.78% 129.80% 117.88% 100.00% - -
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
NP Margin 16.08 % 17.46 % 17.58 % 16.75 % 16.08 %  -  %  -  % -
  YoY % -7.90% -0.68% 4.96% 4.17% - - -
  Horiz. % 100.00% 108.58% 109.33% 104.17% 100.00% - -
ROE 10.08 % 21.95 % 41.11 % 34.71 % 21.32 %  -  %  -  % -17.07%
  YoY % -54.08% -46.61% 18.44% 62.80% - - -
  Horiz. % 47.28% 102.95% 192.82% 162.80% 100.00% - -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
RPS 38.25 67.88 114.60 116.33 57.34  -   -  -9.62%
  YoY % -43.65% -40.77% -1.49% 102.88% - - -
  Horiz. % 66.71% 118.38% 199.86% 202.88% 100.00% - -
EPS 6.15 11.85 20.15 19.49 9.22  -   -  -9.62%
  YoY % -48.10% -41.19% 3.39% 111.39% - - -
  Horiz. % 66.70% 128.52% 218.55% 211.39% 100.00% - -
DPS 0.00 0.00 0.00 2.50 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.6100 0.5400 0.4900 0.5614 0.4325  -   -  8.97%
  YoY % 12.96% 10.20% -12.72% 29.80% - - -
  Horiz. % 141.04% 124.86% 113.29% 129.80% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 2,707,325
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
RPS 12.86 18.18 18.63 17.18 7.18  -   -  15.67%
  YoY % -29.26% -2.42% 8.44% 139.28% - - -
  Horiz. % 179.11% 253.20% 259.47% 239.28% 100.00% - -
EPS 2.07 3.17 3.28 2.88 1.16  -   -  15.57%
  YoY % -34.70% -3.35% 13.89% 148.28% - - -
  Horiz. % 178.45% 273.28% 282.76% 248.28% 100.00% - -
DPS 0.00 0.00 0.00 0.37 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2051 0.1446 0.0797 0.0829 0.0542  -   -  39.44%
  YoY % 41.84% 81.43% -3.86% 52.95% - - -
  Horiz. % 378.41% 266.79% 147.05% 152.95% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09  -   -  -
Price 0.4700 0.1900 0.2000 0.3000 0.3400  -   -  -
P/RPS 1.23 0.28 0.17 0.26 0.59  -   -  20.15%
  YoY % 339.29% 64.71% -34.62% -55.93% - - -
  Horiz. % 208.47% 47.46% 28.81% 44.07% 100.00% - -
P/EPS 7.64 1.60 0.99 1.54 3.69  -   -  19.94%
  YoY % 377.50% 61.62% -35.71% -58.27% - - -
  Horiz. % 207.05% 43.36% 26.83% 41.73% 100.00% - -
EY 13.09 62.38 100.73 64.96 27.12  -   -  -16.64%
  YoY % -79.02% -38.07% 55.06% 139.53% - - -
  Horiz. % 48.27% 230.01% 371.42% 239.53% 100.00% - -
DY 0.00 0.00 0.00 8.33 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.77 0.35 0.41 0.53 0.79  -   -  -0.64%
  YoY % 120.00% -14.63% -22.64% -32.91% - - -
  Horiz. % 97.47% 44.30% 51.90% 67.09% 100.00% - -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
Date 25/02/14 25/02/13 23/02/12 28/02/11 -  -   -  -
Price 0.3650 0.1900 0.2700 0.2800 0.0000  -   -  -
P/RPS 0.95 0.28 0.24 0.24 0.00  -   -  -
  YoY % 239.29% 16.67% 0.00% 0.00% - - -
  Horiz. % 395.83% 116.67% 100.00% 100.00% - - -
P/EPS 5.93 1.60 1.34 1.44 0.00  -   -  -
  YoY % 270.62% 19.40% -6.94% 0.00% - - -
  Horiz. % 411.81% 111.11% 93.06% 100.00% - - -
EY 16.85 62.38 74.61 69.60 0.00  -   -  -
  YoY % -72.99% -16.39% 7.20% 0.00% - - -
  Horiz. % 24.21% 89.63% 107.20% 100.00% - - -
DY 0.00 0.00 0.00 8.93 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.60 0.35 0.55 0.50 0.00  -   -  -
  YoY % 71.43% -36.36% 10.00% 0.00% - - -
  Horiz. % 120.00% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers