Highlights

[XDL] YoY TTM Result on 2014-12-31 [#4]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 10-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -21.89%    YoY -     -21.25%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 542,422 503,834 544,812 482,114 348,122 492,149 504,504 1.21%
  YoY % 7.66% -7.52% 13.00% 38.49% -29.26% -2.45% -
  Horiz. % 107.52% 99.87% 107.99% 95.56% 69.00% 97.55% 100.00%
PBT 24,851 11,270 12,370 59,166 74,450 115,399 118,699 -22.92%
  YoY % 120.51% -8.89% -79.09% -20.53% -35.48% -2.78% -
  Horiz. % 20.94% 9.49% 10.42% 49.85% 62.72% 97.22% 100.00%
Tax -8,264 -4,336 -5,572 -15,070 -18,458 -29,467 -30,014 -19.33%
  YoY % -90.59% 22.18% 63.03% 18.36% 37.36% 1.82% -
  Horiz. % 27.53% 14.45% 18.56% 50.21% 61.50% 98.18% 100.00%
NP 16,587 6,934 6,798 44,096 55,992 85,932 88,685 -24.36%
  YoY % 139.21% 2.00% -84.58% -21.25% -34.84% -3.10% -
  Horiz. % 18.70% 7.82% 7.67% 49.72% 63.14% 96.90% 100.00%
NP to SH 16,587 6,934 6,798 44,096 55,992 85,932 88,685 -24.36%
  YoY % 139.21% 2.00% -84.58% -21.25% -34.84% -3.10% -
  Horiz. % 18.70% 7.82% 7.67% 49.72% 63.14% 96.90% 100.00%
Tax Rate 33.25 % 38.47 % 45.04 % 25.47 % 24.79 % 25.53 % 25.29 % 4.66%
  YoY % -13.57% -14.59% 76.84% 2.74% -2.90% 0.95% -
  Horiz. % 131.47% 152.12% 178.09% 100.71% 98.02% 100.95% 100.00%
Total Cost 525,835 496,900 538,014 438,018 292,130 406,217 415,819 3.99%
  YoY % 5.82% -7.64% 22.83% 49.94% -28.09% -2.31% -
  Horiz. % 126.46% 119.50% 129.39% 105.34% 70.25% 97.69% 100.00%
Net Worth 1,266,875 1,239,921 655,588 595,793 555,222 391,540 215,710 34.28%
  YoY % 2.17% 89.13% 10.04% 7.31% 41.80% 81.51% -
  Horiz. % 587.30% 574.81% 303.92% 276.20% 257.39% 181.51% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,266,875 1,239,921 655,588 595,793 555,222 391,540 215,710 34.28%
  YoY % 2.17% 89.13% 10.04% 7.31% 41.80% 81.51% -
  Horiz. % 587.30% 574.81% 303.92% 276.20% 257.39% 181.51% 100.00%
NOSH 1,347,740 2,695,482 1,311,176 1,145,757 910,201 725,075 440,224 20.48%
  YoY % -50.00% 105.58% 14.44% 25.88% 25.53% 64.71% -
  Horiz. % 306.15% 612.30% 297.84% 260.27% 206.76% 164.71% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 3.06 % 1.38 % 1.25 % 9.15 % 16.08 % 17.46 % 17.58 % -25.26%
  YoY % 121.74% 10.40% -86.34% -43.10% -7.90% -0.68% -
  Horiz. % 17.41% 7.85% 7.11% 52.05% 91.47% 99.32% 100.00%
ROE 1.31 % 0.56 % 1.04 % 7.40 % 10.08 % 21.95 % 41.11 % -43.66%
  YoY % 133.93% -46.15% -85.95% -26.59% -54.08% -46.61% -
  Horiz. % 3.19% 1.36% 2.53% 18.00% 24.52% 53.39% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 40.25 18.69 41.55 42.08 38.25 67.88 114.60 -15.99%
  YoY % 115.36% -55.02% -1.26% 10.01% -43.65% -40.77% -
  Horiz. % 35.12% 16.31% 36.26% 36.72% 33.38% 59.23% 100.00%
EPS 1.23 0.26 0.52 3.85 6.15 11.85 20.15 -37.22%
  YoY % 373.08% -50.00% -86.49% -37.40% -48.10% -41.19% -
  Horiz. % 6.10% 1.29% 2.58% 19.11% 30.52% 58.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9400 0.4600 0.5000 0.5200 0.6100 0.5400 0.4900 11.46%
  YoY % 104.35% -8.00% -3.85% -14.75% 12.96% 10.20% -
  Horiz. % 191.84% 93.88% 102.04% 106.12% 124.49% 110.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,116,225
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 25.63 23.81 25.74 22.78 16.45 23.26 23.84 1.21%
  YoY % 7.64% -7.50% 12.99% 38.48% -29.28% -2.43% -
  Horiz. % 107.51% 99.87% 107.97% 95.55% 69.00% 97.57% 100.00%
EPS 0.78 0.33 0.32 2.08 2.65 4.06 4.19 -24.42%
  YoY % 136.36% 3.13% -84.62% -21.51% -34.73% -3.10% -
  Horiz. % 18.62% 7.88% 7.64% 49.64% 63.25% 96.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5986 0.5859 0.3098 0.2815 0.2624 0.1850 0.1019 34.29%
  YoY % 2.17% 89.12% 10.05% 7.28% 41.84% 81.55% -
  Horiz. % 587.44% 574.98% 304.02% 276.25% 257.51% 181.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.2900 0.0250 0.1000 0.1000 0.4700 0.1900 0.2000 -
P/RPS 0.72 0.13 0.24 0.24 1.23 0.28 0.17 27.17%
  YoY % 453.85% -45.83% 0.00% -80.49% 339.29% 64.71% -
  Horiz. % 423.53% 76.47% 141.18% 141.18% 723.53% 164.71% 100.00%
P/EPS 23.56 9.72 19.29 2.60 7.64 1.60 0.99 69.52%
  YoY % 142.39% -49.61% 641.92% -65.97% 377.50% 61.62% -
  Horiz. % 2,379.80% 981.82% 1,948.48% 262.63% 771.72% 161.62% 100.00%
EY 4.24 10.29 5.18 38.49 13.09 62.38 100.73 -40.99%
  YoY % -58.79% 98.65% -86.54% 194.04% -79.02% -38.07% -
  Horiz. % 4.21% 10.22% 5.14% 38.21% 13.00% 61.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.31 0.05 0.20 0.19 0.77 0.35 0.41 -4.55%
  YoY % 520.00% -75.00% 5.26% -75.32% 120.00% -14.63% -
  Horiz. % 75.61% 12.20% 48.78% 46.34% 187.80% 85.37% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 27/02/17 29/02/16 10/02/15 25/02/14 25/02/13 23/02/12 -
Price 0.1900 0.0300 0.0500 0.1100 0.3650 0.1900 0.2700 -
P/RPS 0.47 0.16 0.12 0.26 0.95 0.28 0.24 11.84%
  YoY % 193.75% 33.33% -53.85% -72.63% 239.29% 16.67% -
  Horiz. % 195.83% 66.67% 50.00% 108.33% 395.83% 116.67% 100.00%
P/EPS 15.44 11.66 9.64 2.86 5.93 1.60 1.34 50.23%
  YoY % 32.42% 20.95% 237.06% -51.77% 270.62% 19.40% -
  Horiz. % 1,152.24% 870.15% 719.40% 213.43% 442.54% 119.40% 100.00%
EY 6.48 8.57 10.37 34.99 16.85 62.38 74.61 -33.43%
  YoY % -24.39% -17.36% -70.36% 107.66% -72.99% -16.39% -
  Horiz. % 8.69% 11.49% 13.90% 46.90% 22.58% 83.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.20 0.07 0.10 0.21 0.60 0.35 0.55 -15.50%
  YoY % 185.71% -30.00% -52.38% -65.00% 71.43% -36.36% -
  Horiz. % 36.36% 12.73% 18.18% 38.18% 109.09% 63.64% 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
 
 

460  366  652  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.305+0.005 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.53+0.27 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 PBBANK-C57 0.18+0.04 
 KSTAR 0.17-0.005 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS