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 - 2,707,325
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 20.04 18.61 20.12 17.81 12.86 18.18 18.63 1.22%
  YoY % 7.68% -7.50% 12.97% 38.49% -29.26% -2.42% -
  Horiz. % 107.57% 99.89% 108.00% 95.60% 69.03% 97.58% 100.00%
EPS 0.61 0.26 0.25 1.63 2.07 3.17 3.28 -24.43%
  YoY % 134.62% 4.00% -84.66% -21.26% -34.70% -3.35% -
  Horiz. % 18.60% 7.93% 7.62% 49.70% 63.11% 96.65% 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 0.4679 0.4580 0.2422 0.2201 0.2051 0.1446 0.0797 34.28%
  YoY % 2.16% 89.10% 10.04% 7.31% 41.84% 81.43% -
  Horiz. % 587.08% 574.65% 303.89% 276.16% 257.34% 181.43% 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.
 


 

363  232  564  1041 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.165+0.05 
 IWCITY 0.955+0.095 
 EKOVEST 0.65+0.06 
 SAPNRG 0.32+0.005 
 COMPUGT 0.0250.00 
 KNM 0.155-0.01 
 SEACERA 0.325-0.01 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
 PRESBHD 0.485+0.015 
Partners & Brokers