Highlights

[XDL] YoY TTM Result on 2016-12-31 [#4]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     42.56%    YoY -     2.00%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 454,259 542,422 503,834 544,812 482,114 348,122 492,149 -1.33%
  YoY % -16.25% 7.66% -7.52% 13.00% 38.49% -29.26% -
  Horiz. % 92.30% 110.21% 102.37% 110.70% 97.96% 70.74% 100.00%
PBT 32,494 24,851 11,270 12,370 59,166 74,450 115,399 -19.03%
  YoY % 30.76% 120.51% -8.89% -79.09% -20.53% -35.48% -
  Horiz. % 28.16% 21.53% 9.77% 10.72% 51.27% 64.52% 100.00%
Tax -11,692 -8,264 -4,336 -5,572 -15,070 -18,458 -29,467 -14.27%
  YoY % -41.48% -90.59% 22.18% 63.03% 18.36% 37.36% -
  Horiz. % 39.68% 28.04% 14.71% 18.91% 51.14% 62.64% 100.00%
NP 20,802 16,587 6,934 6,798 44,096 55,992 85,932 -21.05%
  YoY % 25.41% 139.21% 2.00% -84.58% -21.25% -34.84% -
  Horiz. % 24.21% 19.30% 8.07% 7.91% 51.31% 65.16% 100.00%
NP to SH 20,802 16,587 6,934 6,798 44,096 55,992 85,932 -21.05%
  YoY % 25.41% 139.21% 2.00% -84.58% -21.25% -34.84% -
  Horiz. % 24.21% 19.30% 8.07% 7.91% 51.31% 65.16% 100.00%
Tax Rate 35.98 % 33.25 % 38.47 % 45.04 % 25.47 % 24.79 % 25.53 % 5.88%
  YoY % 8.21% -13.57% -14.59% 76.84% 2.74% -2.90% -
  Horiz. % 140.93% 130.24% 150.69% 176.42% 99.76% 97.10% 100.00%
Total Cost 433,457 525,835 496,900 538,014 438,018 292,130 406,217 1.09%
  YoY % -17.57% 5.82% -7.64% 22.83% 49.94% -28.09% -
  Horiz. % 106.71% 129.45% 122.32% 132.44% 107.83% 71.91% 100.00%
Net Worth 1,407,807 1,266,875 1,239,921 655,588 595,793 555,222 391,540 23.76%
  YoY % 11.12% 2.17% 89.13% 10.04% 7.31% 41.80% -
  Horiz. % 359.56% 323.56% 316.68% 167.44% 152.17% 141.80% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,407,807 1,266,875 1,239,921 655,588 595,793 555,222 391,540 23.76%
  YoY % 11.12% 2.17% 89.13% 10.04% 7.31% 41.80% -
  Horiz. % 359.56% 323.56% 316.68% 167.44% 152.17% 141.80% 100.00%
NOSH 1,804,882 1,347,740 2,695,482 1,311,176 1,145,757 910,201 725,075 16.41%
  YoY % 33.92% -50.00% 105.58% 14.44% 25.88% 25.53% -
  Horiz. % 248.92% 185.88% 371.75% 180.83% 158.02% 125.53% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.58 % 3.06 % 1.38 % 1.25 % 9.15 % 16.08 % 17.46 % -19.98%
  YoY % 49.67% 121.74% 10.40% -86.34% -43.10% -7.90% -
  Horiz. % 26.23% 17.53% 7.90% 7.16% 52.41% 92.10% 100.00%
ROE 1.48 % 1.31 % 0.56 % 1.04 % 7.40 % 10.08 % 21.95 % -36.19%
  YoY % 12.98% 133.93% -46.15% -85.95% -26.59% -54.08% -
  Horiz. % 6.74% 5.97% 2.55% 4.74% 33.71% 45.92% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 25.17 40.25 18.69 41.55 42.08 38.25 67.88 -15.23%
  YoY % -37.47% 115.36% -55.02% -1.26% 10.01% -43.65% -
  Horiz. % 37.08% 59.30% 27.53% 61.21% 61.99% 56.35% 100.00%
EPS 1.15 1.23 0.26 0.52 3.85 6.15 11.85 -32.20%
  YoY % -6.50% 373.08% -50.00% -86.49% -37.40% -48.10% -
  Horiz. % 9.70% 10.38% 2.19% 4.39% 32.49% 51.90% 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 0.7800 0.9400 0.4600 0.5000 0.5200 0.6100 0.5400 6.32%
  YoY % -17.02% 104.35% -8.00% -3.85% -14.75% 12.96% -
  Horiz. % 144.44% 174.07% 85.19% 92.59% 96.30% 112.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,804,883
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 25.17 30.05 27.92 30.19 26.71 19.29 27.27 -1.33%
  YoY % -16.24% 7.63% -7.52% 13.03% 38.47% -29.26% -
  Horiz. % 92.30% 110.19% 102.38% 110.71% 97.95% 70.74% 100.00%
EPS 1.15 0.92 0.38 0.38 2.44 3.10 4.76 -21.07%
  YoY % 25.00% 142.11% 0.00% -84.43% -21.29% -34.87% -
  Horiz. % 24.16% 19.33% 7.98% 7.98% 51.26% 65.13% 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 0.7800 0.7019 0.6870 0.3632 0.3301 0.3076 0.2169 23.76%
  YoY % 11.13% 2.17% 89.15% 10.03% 7.31% 41.82% -
  Horiz. % 359.61% 323.61% 316.74% 167.45% 152.19% 141.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.1200 0.2900 0.0250 0.1000 0.1000 0.4700 0.1900 -
P/RPS 0.48 0.72 0.13 0.24 0.24 1.23 0.28 9.39%
  YoY % -33.33% 453.85% -45.83% 0.00% -80.49% 339.29% -
  Horiz. % 171.43% 257.14% 46.43% 85.71% 85.71% 439.29% 100.00%
P/EPS 10.41 23.56 9.72 19.29 2.60 7.64 1.60 36.61%
  YoY % -55.81% 142.39% -49.61% 641.92% -65.97% 377.50% -
  Horiz. % 650.62% 1,472.50% 607.50% 1,205.62% 162.50% 477.50% 100.00%
EY 9.60 4.24 10.29 5.18 38.49 13.09 62.38 -26.79%
  YoY % 126.42% -58.79% 98.65% -86.54% 194.04% -79.02% -
  Horiz. % 15.39% 6.80% 16.50% 8.30% 61.70% 20.98% 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 0.15 0.31 0.05 0.20 0.19 0.77 0.35 -13.16%
  YoY % -51.61% 520.00% -75.00% 5.26% -75.32% 120.00% -
  Horiz. % 42.86% 88.57% 14.29% 57.14% 54.29% 220.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 26/02/18 27/02/17 29/02/16 10/02/15 25/02/14 25/02/13 -
Price 0.1200 0.1900 0.0300 0.0500 0.1100 0.3650 0.1900 -
P/RPS 0.48 0.47 0.16 0.12 0.26 0.95 0.28 9.39%
  YoY % 2.13% 193.75% 33.33% -53.85% -72.63% 239.29% -
  Horiz. % 171.43% 167.86% 57.14% 42.86% 92.86% 339.29% 100.00%
P/EPS 10.41 15.44 11.66 9.64 2.86 5.93 1.60 36.61%
  YoY % -32.58% 32.42% 20.95% 237.06% -51.77% 270.62% -
  Horiz. % 650.62% 965.00% 728.75% 602.50% 178.75% 370.62% 100.00%
EY 9.60 6.48 8.57 10.37 34.99 16.85 62.38 -26.79%
  YoY % 48.15% -24.39% -17.36% -70.36% 107.66% -72.99% -
  Horiz. % 15.39% 10.39% 13.74% 16.62% 56.09% 27.01% 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 0.15 0.20 0.07 0.10 0.21 0.60 0.35 -13.16%
  YoY % -25.00% 185.71% -30.00% -52.38% -65.00% 71.43% -
  Horiz. % 42.86% 57.14% 20.00% 28.57% 60.00% 171.43% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers