Highlights

[XDL] YoY TTM Result on 2012-12-31 [#4]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -5.99%    YoY -     -3.10%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 544,812 482,114 348,122 492,149 504,504 465,081 194,487 18.72%
  YoY % 13.00% 38.49% -29.26% -2.45% 8.48% 139.13% -
  Horiz. % 280.13% 247.89% 178.99% 253.05% 259.40% 239.13% 100.00%
PBT 12,370 59,166 74,450 115,399 118,699 106,777 44,013 -19.06%
  YoY % -79.09% -20.53% -35.48% -2.78% 11.17% 142.60% -
  Horiz. % 28.11% 134.43% 169.15% 262.19% 269.69% 242.60% 100.00%
Tax -5,572 -15,070 -18,458 -29,467 -30,014 -28,864 -12,739 -12.87%
  YoY % 63.03% 18.36% 37.36% 1.82% -3.98% -126.58% -
  Horiz. % 43.74% 118.30% 144.89% 231.31% 235.61% 226.58% 100.00%
NP 6,798 44,096 55,992 85,932 88,685 77,913 31,274 -22.45%
  YoY % -84.58% -21.25% -34.84% -3.10% 13.83% 149.13% -
  Horiz. % 21.74% 141.00% 179.04% 274.77% 283.57% 249.13% 100.00%
NP to SH 6,798 44,096 55,992 85,932 88,685 77,913 31,274 -22.45%
  YoY % -84.58% -21.25% -34.84% -3.10% 13.83% 149.13% -
  Horiz. % 21.74% 141.00% 179.04% 274.77% 283.57% 249.13% 100.00%
Tax Rate 45.04 % 25.47 % 24.79 % 25.53 % 25.29 % 27.03 % 28.94 % 7.65%
  YoY % 76.84% 2.74% -2.90% 0.95% -6.44% -6.60% -
  Horiz. % 155.63% 88.01% 85.66% 88.22% 87.39% 93.40% 100.00%
Total Cost 538,014 438,018 292,130 406,217 415,819 387,168 163,213 21.98%
  YoY % 22.83% 49.94% -28.09% -2.31% 7.40% 137.22% -
  Horiz. % 329.64% 268.37% 178.99% 248.89% 254.77% 237.22% 100.00%
Net Worth 655,588 595,793 555,222 391,540 215,710 224,449 146,689 28.33%
  YoY % 10.04% 7.31% 41.80% 81.51% -3.89% 53.01% -
  Horiz. % 446.92% 406.16% 378.50% 266.92% 147.05% 153.01% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 0 0 0 0 0 10,000 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 655,588 595,793 555,222 391,540 215,710 224,449 146,689 28.33%
  YoY % 10.04% 7.31% 41.80% 81.51% -3.89% 53.01% -
  Horiz. % 446.92% 406.16% 378.50% 266.92% 147.05% 153.01% 100.00%
NOSH 1,311,176 1,145,757 910,201 725,075 440,224 399,803 339,166 25.27%
  YoY % 14.44% 25.88% 25.53% 64.71% 10.11% 17.88% -
  Horiz. % 386.59% 337.82% 268.36% 213.78% 129.80% 117.88% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.25 % 9.15 % 16.08 % 17.46 % 17.58 % 16.75 % 16.08 % -34.66%
  YoY % -86.34% -43.10% -7.90% -0.68% 4.96% 4.17% -
  Horiz. % 7.77% 56.90% 100.00% 108.58% 109.33% 104.17% 100.00%
ROE 1.04 % 7.40 % 10.08 % 21.95 % 41.11 % 34.71 % 21.32 % -39.54%
  YoY % -85.95% -26.59% -54.08% -46.61% 18.44% 62.80% -
  Horiz. % 4.88% 34.71% 47.28% 102.95% 192.82% 162.80% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 41.55 42.08 38.25 67.88 114.60 116.33 57.34 -5.22%
  YoY % -1.26% 10.01% -43.65% -40.77% -1.49% 102.88% -
  Horiz. % 72.46% 73.39% 66.71% 118.38% 199.86% 202.88% 100.00%
EPS 0.52 3.85 6.15 11.85 20.15 19.49 9.22 -38.06%
  YoY % -86.49% -37.40% -48.10% -41.19% 3.39% 111.39% -
  Horiz. % 5.64% 41.76% 66.70% 128.52% 218.55% 211.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.5000 0.5200 0.6100 0.5400 0.4900 0.5614 0.4325 2.45%
  YoY % -3.85% -14.75% 12.96% 10.20% -12.72% 29.80% -
  Horiz. % 115.61% 120.23% 141.04% 124.86% 113.29% 129.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,116,225
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 25.74 22.78 16.45 23.26 23.84 21.98 9.19 18.72%
  YoY % 12.99% 38.48% -29.28% -2.43% 8.46% 139.17% -
  Horiz. % 280.09% 247.88% 179.00% 253.10% 259.41% 239.17% 100.00%
EPS 0.32 2.08 2.65 4.06 4.19 3.68 1.48 -22.52%
  YoY % -84.62% -21.51% -34.73% -3.10% 13.86% 148.65% -
  Horiz. % 21.62% 140.54% 179.05% 274.32% 283.11% 248.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.47 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.3098 0.2815 0.2624 0.1850 0.1019 0.1061 0.0693 28.33%
  YoY % 10.05% 7.28% 41.84% 81.55% -3.96% 53.10% -
  Horiz. % 447.04% 406.20% 378.64% 266.96% 147.04% 153.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.1000 0.1000 0.4700 0.1900 0.2000 0.3000 0.3400 -
P/RPS 0.24 0.24 1.23 0.28 0.17 0.26 0.59 -13.92%
  YoY % 0.00% -80.49% 339.29% 64.71% -34.62% -55.93% -
  Horiz. % 40.68% 40.68% 208.47% 47.46% 28.81% 44.07% 100.00%
P/EPS 19.29 2.60 7.64 1.60 0.99 1.54 3.69 31.72%
  YoY % 641.92% -65.97% 377.50% 61.62% -35.71% -58.27% -
  Horiz. % 522.76% 70.46% 207.05% 43.36% 26.83% 41.73% 100.00%
EY 5.18 38.49 13.09 62.38 100.73 64.96 27.12 -24.10%
  YoY % -86.54% 194.04% -79.02% -38.07% 55.06% 139.53% -
  Horiz. % 19.10% 141.92% 48.27% 230.01% 371.42% 239.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 8.33 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.20 0.19 0.77 0.35 0.41 0.53 0.79 -20.46%
  YoY % 5.26% -75.32% 120.00% -14.63% -22.64% -32.91% -
  Horiz. % 25.32% 24.05% 97.47% 44.30% 51.90% 67.09% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 10/02/15 25/02/14 25/02/13 23/02/12 28/02/11 - -
Price 0.0500 0.1100 0.3650 0.1900 0.2700 0.2800 0.0000 -
P/RPS 0.12 0.26 0.95 0.28 0.24 0.24 0.00 -
  YoY % -53.85% -72.63% 239.29% 16.67% 0.00% 0.00% -
  Horiz. % 50.00% 108.33% 395.83% 116.67% 100.00% 100.00% -
P/EPS 9.64 2.86 5.93 1.60 1.34 1.44 0.00 -
  YoY % 237.06% -51.77% 270.62% 19.40% -6.94% 0.00% -
  Horiz. % 669.44% 198.61% 411.81% 111.11% 93.06% 100.00% -
EY 10.37 34.99 16.85 62.38 74.61 69.60 0.00 -
  YoY % -70.36% 107.66% -72.99% -16.39% 7.20% 0.00% -
  Horiz. % 14.90% 50.27% 24.21% 89.63% 107.20% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 8.93 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.10 0.21 0.60 0.35 0.55 0.50 0.00 -
  YoY % -52.38% -65.00% 71.43% -36.36% 10.00% 0.00% -
  Horiz. % 20.00% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS