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 - 2,707,325
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 20.12 17.81 12.86 18.18 18.63 17.18 7.18 18.73%
  YoY % 12.97% 38.49% -29.26% -2.42% 8.44% 139.28% -
  Horiz. % 280.22% 248.05% 179.11% 253.20% 259.47% 239.28% 100.00%
EPS 0.25 1.63 2.07 3.17 3.28 2.88 1.16 -22.56%
  YoY % -84.66% -21.26% -34.70% -3.35% 13.89% 148.28% -
  Horiz. % 21.55% 140.52% 178.45% 273.28% 282.76% 248.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.37 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 0.2422 0.2201 0.2051 0.1446 0.0797 0.0829 0.0542 28.33%
  YoY % 10.04% 7.31% 41.84% 81.43% -3.86% 52.95% -
  Horiz. % 446.86% 406.09% 378.41% 266.79% 147.05% 152.95% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers