Highlights

[XDL] YoY TTM Result on 2013-12-31 [#4]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     4.32%    YoY -     -34.84%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 503,834 544,812 482,114 348,122 492,149 504,504 465,081 1.34%
  YoY % -7.52% 13.00% 38.49% -29.26% -2.45% 8.48% -
  Horiz. % 108.33% 117.14% 103.66% 74.85% 105.82% 108.48% 100.00%
PBT 11,270 12,370 59,166 74,450 115,399 118,699 106,777 -31.23%
  YoY % -8.89% -79.09% -20.53% -35.48% -2.78% 11.17% -
  Horiz. % 10.55% 11.58% 55.41% 69.72% 108.07% 111.17% 100.00%
Tax -4,336 -5,572 -15,070 -18,458 -29,467 -30,014 -28,864 -27.07%
  YoY % 22.18% 63.03% 18.36% 37.36% 1.82% -3.98% -
  Horiz. % 15.02% 19.30% 52.21% 63.95% 102.09% 103.98% 100.00%
NP 6,934 6,798 44,096 55,992 85,932 88,685 77,913 -33.16%
  YoY % 2.00% -84.58% -21.25% -34.84% -3.10% 13.83% -
  Horiz. % 8.90% 8.73% 56.60% 71.86% 110.29% 113.83% 100.00%
NP to SH 6,934 6,798 44,096 55,992 85,932 88,685 77,913 -33.16%
  YoY % 2.00% -84.58% -21.25% -34.84% -3.10% 13.83% -
  Horiz. % 8.90% 8.73% 56.60% 71.86% 110.29% 113.83% 100.00%
Tax Rate 38.47 % 45.04 % 25.47 % 24.79 % 25.53 % 25.29 % 27.03 % 6.05%
  YoY % -14.59% 76.84% 2.74% -2.90% 0.95% -6.44% -
  Horiz. % 142.32% 166.63% 94.23% 91.71% 94.45% 93.56% 100.00%
Total Cost 496,900 538,014 438,018 292,130 406,217 415,819 387,168 4.24%
  YoY % -7.64% 22.83% 49.94% -28.09% -2.31% 7.40% -
  Horiz. % 128.34% 138.96% 113.13% 75.45% 104.92% 107.40% 100.00%
Net Worth 1,239,921 655,588 595,793 555,222 391,540 215,710 224,449 32.92%
  YoY % 89.13% 10.04% 7.31% 41.80% 81.51% -3.89% -
  Horiz. % 552.43% 292.09% 265.45% 247.37% 174.44% 96.11% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 0 0 0 0 0 0 10,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,239,921 655,588 595,793 555,222 391,540 215,710 224,449 32.92%
  YoY % 89.13% 10.04% 7.31% 41.80% 81.51% -3.89% -
  Horiz. % 552.43% 292.09% 265.45% 247.37% 174.44% 96.11% 100.00%
NOSH 2,695,482 1,311,176 1,145,757 910,201 725,075 440,224 399,803 37.41%
  YoY % 105.58% 14.44% 25.88% 25.53% 64.71% 10.11% -
  Horiz. % 674.20% 327.96% 286.58% 227.66% 181.36% 110.11% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.38 % 1.25 % 9.15 % 16.08 % 17.46 % 17.58 % 16.75 % -34.01%
  YoY % 10.40% -86.34% -43.10% -7.90% -0.68% 4.96% -
  Horiz. % 8.24% 7.46% 54.63% 96.00% 104.24% 104.96% 100.00%
ROE 0.56 % 1.04 % 7.40 % 10.08 % 21.95 % 41.11 % 34.71 % -49.70%
  YoY % -46.15% -85.95% -26.59% -54.08% -46.61% 18.44% -
  Horiz. % 1.61% 3.00% 21.32% 29.04% 63.24% 118.44% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.69 41.55 42.08 38.25 67.88 114.60 116.33 -26.25%
  YoY % -55.02% -1.26% 10.01% -43.65% -40.77% -1.49% -
  Horiz. % 16.07% 35.72% 36.17% 32.88% 58.35% 98.51% 100.00%
EPS 0.26 0.52 3.85 6.15 11.85 20.15 19.49 -51.27%
  YoY % -50.00% -86.49% -37.40% -48.10% -41.19% 3.39% -
  Horiz. % 1.33% 2.67% 19.75% 31.55% 60.80% 103.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4600 0.5000 0.5200 0.6100 0.5400 0.4900 0.5614 -3.26%
  YoY % -8.00% -3.85% -14.75% 12.96% 10.20% -12.72% -
  Horiz. % 81.94% 89.06% 92.63% 108.66% 96.19% 87.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,804,883
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 27.92 30.19 26.71 19.29 27.27 27.95 25.77 1.34%
  YoY % -7.52% 13.03% 38.47% -29.26% -2.43% 8.46% -
  Horiz. % 108.34% 117.15% 103.65% 74.85% 105.82% 108.46% 100.00%
EPS 0.38 0.38 2.44 3.10 4.76 4.91 4.32 -33.29%
  YoY % 0.00% -84.43% -21.29% -34.87% -3.05% 13.66% -
  Horiz. % 8.80% 8.80% 56.48% 71.76% 110.19% 113.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.55 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6870 0.3632 0.3301 0.3076 0.2169 0.1195 0.1244 32.92%
  YoY % 89.15% 10.03% 7.31% 41.82% 81.51% -3.94% -
  Horiz. % 552.25% 291.96% 265.35% 247.27% 174.36% 96.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.0250 0.1000 0.1000 0.4700 0.1900 0.2000 0.3000 -
P/RPS 0.13 0.24 0.24 1.23 0.28 0.17 0.26 -10.90%
  YoY % -45.83% 0.00% -80.49% 339.29% 64.71% -34.62% -
  Horiz. % 50.00% 92.31% 92.31% 473.08% 107.69% 65.38% 100.00%
P/EPS 9.72 19.29 2.60 7.64 1.60 0.99 1.54 35.91%
  YoY % -49.61% 641.92% -65.97% 377.50% 61.62% -35.71% -
  Horiz. % 631.17% 1,252.60% 168.83% 496.10% 103.90% 64.29% 100.00%
EY 10.29 5.18 38.49 13.09 62.38 100.73 64.96 -26.42%
  YoY % 98.65% -86.54% 194.04% -79.02% -38.07% 55.06% -
  Horiz. % 15.84% 7.97% 59.25% 20.15% 96.03% 155.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.05 0.20 0.19 0.77 0.35 0.41 0.53 -32.51%
  YoY % -75.00% 5.26% -75.32% 120.00% -14.63% -22.64% -
  Horiz. % 9.43% 37.74% 35.85% 145.28% 66.04% 77.36% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 10/02/15 25/02/14 25/02/13 23/02/12 28/02/11 -
Price 0.0300 0.0500 0.1100 0.3650 0.1900 0.2700 0.2800 -
P/RPS 0.16 0.12 0.26 0.95 0.28 0.24 0.24 -6.53%
  YoY % 33.33% -53.85% -72.63% 239.29% 16.67% 0.00% -
  Horiz. % 66.67% 50.00% 108.33% 395.83% 116.67% 100.00% 100.00%
P/EPS 11.66 9.64 2.86 5.93 1.60 1.34 1.44 41.66%
  YoY % 20.95% 237.06% -51.77% 270.62% 19.40% -6.94% -
  Horiz. % 809.72% 669.44% 198.61% 411.81% 111.11% 93.06% 100.00%
EY 8.57 10.37 34.99 16.85 62.38 74.61 69.60 -29.44%
  YoY % -17.36% -70.36% 107.66% -72.99% -16.39% 7.20% -
  Horiz. % 12.31% 14.90% 50.27% 24.21% 89.63% 107.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.93 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.07 0.10 0.21 0.60 0.35 0.55 0.50 -27.92%
  YoY % -30.00% -52.38% -65.00% 71.43% -36.36% 10.00% -
  Horiz. % 14.00% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers