Highlights

[XDL] YoY TTM Result on 2011-12-31 [#4]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     3.81%    YoY -     13.83%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
Revenue 482,114 348,122 492,149 504,504 465,081 194,487  -  19.90%
  YoY % 38.49% -29.26% -2.45% 8.48% 139.13% - -
  Horiz. % 247.89% 178.99% 253.05% 259.40% 239.13% 100.00% -
PBT 59,166 74,450 115,399 118,699 106,777 44,013  -  6.09%
  YoY % -20.53% -35.48% -2.78% 11.17% 142.60% - -
  Horiz. % 134.43% 169.15% 262.19% 269.69% 242.60% 100.00% -
Tax -15,070 -18,458 -29,467 -30,014 -28,864 -12,739  -  3.42%
  YoY % 18.36% 37.36% 1.82% -3.98% -126.58% - -
  Horiz. % 118.30% 144.89% 231.31% 235.61% 226.58% 100.00% -
NP 44,096 55,992 85,932 88,685 77,913 31,274  -  7.11%
  YoY % -21.25% -34.84% -3.10% 13.83% 149.13% - -
  Horiz. % 141.00% 179.04% 274.77% 283.57% 249.13% 100.00% -
NP to SH 44,096 55,992 85,932 88,685 77,913 31,274  -  7.11%
  YoY % -21.25% -34.84% -3.10% 13.83% 149.13% - -
  Horiz. % 141.00% 179.04% 274.77% 283.57% 249.13% 100.00% -
Tax Rate 25.47 % 24.79 % 25.53 % 25.29 % 27.03 % 28.94 %  -  % -2.52%
  YoY % 2.74% -2.90% 0.95% -6.44% -6.60% - -
  Horiz. % 88.01% 85.66% 88.22% 87.39% 93.40% 100.00% -
Total Cost 438,018 292,130 406,217 415,819 387,168 163,213  -  21.81%
  YoY % 49.94% -28.09% -2.31% 7.40% 137.22% - -
  Horiz. % 268.37% 178.99% 248.89% 254.77% 237.22% 100.00% -
Net Worth 595,793 555,222 391,540 215,710 224,449 146,689  -  32.33%
  YoY % 7.31% 41.80% 81.51% -3.89% 53.01% - -
  Horiz. % 406.16% 378.50% 266.92% 147.05% 153.01% 100.00% -
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
Div 0 0 0 0 10,000 0  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 12.84 % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
Net Worth 595,793 555,222 391,540 215,710 224,449 146,689  -  32.33%
  YoY % 7.31% 41.80% 81.51% -3.89% 53.01% - -
  Horiz. % 406.16% 378.50% 266.92% 147.05% 153.01% 100.00% -
NOSH 1,145,757 910,201 725,075 440,224 399,803 339,166  -  27.55%
  YoY % 25.88% 25.53% 64.71% 10.11% 17.88% - -
  Horiz. % 337.82% 268.36% 213.78% 129.80% 117.88% 100.00% -
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
NP Margin 9.15 % 16.08 % 17.46 % 17.58 % 16.75 % 16.08 %  -  % -10.66%
  YoY % -43.10% -7.90% -0.68% 4.96% 4.17% - -
  Horiz. % 56.90% 100.00% 108.58% 109.33% 104.17% 100.00% -
ROE 7.40 % 10.08 % 21.95 % 41.11 % 34.71 % 21.32 %  -  % -19.06%
  YoY % -26.59% -54.08% -46.61% 18.44% 62.80% - -
  Horiz. % 34.71% 47.28% 102.95% 192.82% 162.80% 100.00% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
RPS 42.08 38.25 67.88 114.60 116.33 57.34  -  -6.00%
  YoY % 10.01% -43.65% -40.77% -1.49% 102.88% - -
  Horiz. % 73.39% 66.71% 118.38% 199.86% 202.88% 100.00% -
EPS 3.85 6.15 11.85 20.15 19.49 9.22  -  -16.02%
  YoY % -37.40% -48.10% -41.19% 3.39% 111.39% - -
  Horiz. % 41.76% 66.70% 128.52% 218.55% 211.39% 100.00% -
DPS 0.00 0.00 0.00 0.00 2.50 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.5200 0.6100 0.5400 0.4900 0.5614 0.4325  -  3.75%
  YoY % -14.75% 12.96% 10.20% -12.72% 29.80% - -
  Horiz. % 120.23% 141.04% 124.86% 113.29% 129.80% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,804,883
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
RPS 26.71 19.29 27.27 27.95 25.77 10.78  -  19.89%
  YoY % 38.47% -29.26% -2.43% 8.46% 139.05% - -
  Horiz. % 247.77% 178.94% 252.97% 259.28% 239.05% 100.00% -
EPS 2.44 3.10 4.76 4.91 4.32 1.73  -  7.12%
  YoY % -21.29% -34.87% -3.05% 13.66% 149.71% - -
  Horiz. % 141.04% 179.19% 275.14% 283.82% 249.71% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.55 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3301 0.3076 0.2169 0.1195 0.1244 0.0813  -  32.33%
  YoY % 7.31% 41.82% 81.51% -3.94% 53.01% - -
  Horiz. % 406.03% 378.35% 266.79% 146.99% 153.01% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09  -  -
Price 0.1000 0.4700 0.1900 0.2000 0.3000 0.3400  -  -
P/RPS 0.24 1.23 0.28 0.17 0.26 0.59  -  -16.46%
  YoY % -80.49% 339.29% 64.71% -34.62% -55.93% - -
  Horiz. % 40.68% 208.47% 47.46% 28.81% 44.07% 100.00% -
P/EPS 2.60 7.64 1.60 0.99 1.54 3.69  -  -6.76%
  YoY % -65.97% 377.50% 61.62% -35.71% -58.27% - -
  Horiz. % 70.46% 207.05% 43.36% 26.83% 41.73% 100.00% -
EY 38.49 13.09 62.38 100.73 64.96 27.12  -  7.25%
  YoY % 194.04% -79.02% -38.07% 55.06% 139.53% - -
  Horiz. % 141.92% 48.27% 230.01% 371.42% 239.53% 100.00% -
DY 0.00 0.00 0.00 0.00 8.33 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.19 0.77 0.35 0.41 0.53 0.79  -  -24.79%
  YoY % -75.32% 120.00% -14.63% -22.64% -32.91% - -
  Horiz. % 24.05% 97.47% 44.30% 51.90% 67.09% 100.00% -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
Date 10/02/15 25/02/14 25/02/13 23/02/12 28/02/11 -  -  -
Price 0.1100 0.3650 0.1900 0.2700 0.2800 0.0000  -  -
P/RPS 0.26 0.95 0.28 0.24 0.24 0.00  -  -
  YoY % -72.63% 239.29% 16.67% 0.00% 0.00% - -
  Horiz. % 108.33% 395.83% 116.67% 100.00% 100.00% - -
P/EPS 2.86 5.93 1.60 1.34 1.44 0.00  -  -
  YoY % -51.77% 270.62% 19.40% -6.94% 0.00% - -
  Horiz. % 198.61% 411.81% 111.11% 93.06% 100.00% - -
EY 34.99 16.85 62.38 74.61 69.60 0.00  -  -
  YoY % 107.66% -72.99% -16.39% 7.20% 0.00% - -
  Horiz. % 50.27% 24.21% 89.63% 107.20% 100.00% - -
DY 0.00 0.00 0.00 0.00 8.93 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.21 0.60 0.35 0.55 0.50 0.00  -  -
  YoY % -65.00% 71.43% -36.36% 10.00% 0.00% - -
  Horiz. % 42.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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