Highlights

[XDL] YoY TTM Result on 2010-03-31 [#1]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 18-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     57.05%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10  -   -   -  CAGR
Revenue 451,388 518,663 465,234 293,009  -   -   -  15.48%
  YoY % -12.97% 11.48% 58.78% - - - -
  Horiz. % 154.05% 177.01% 158.78% 100.00% - - -
PBT 102,350 120,968 108,572 68,032  -   -   -  14.57%
  YoY % -15.39% 11.42% 59.59% - - - -
  Horiz. % 150.44% 177.81% 159.59% 100.00% - - -
Tax -26,056 -30,645 -29,215 -18,917  -   -   -  11.25%
  YoY % 14.97% -4.89% -54.44% - - - -
  Horiz. % 137.74% 162.00% 154.44% 100.00% - - -
NP 76,294 90,323 79,357 49,115  -   -   -  15.80%
  YoY % -15.53% 13.82% 61.57% - - - -
  Horiz. % 155.34% 183.90% 161.57% 100.00% - - -
NP to SH 76,294 90,323 79,357 49,115  -   -   -  15.80%
  YoY % -15.53% 13.82% 61.57% - - - -
  Horiz. % 155.34% 183.90% 161.57% 100.00% - - -
Tax Rate 25.46 % 25.33 % 26.91 % 27.81 %  -  %  -  %  -  % -2.90%
  YoY % 0.51% -5.87% -3.24% - - - -
  Horiz. % 91.55% 91.08% 96.76% 100.00% - - -
Total Cost 375,094 428,340 385,877 243,894  -   -   -  15.41%
  YoY % -12.43% 11.00% 58.22% - - - -
  Horiz. % 153.79% 175.63% 158.22% 100.00% - - -
Net Worth 0 357,780 0 183,410  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 195.07% 0.00% 100.00% - - -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10  -   -   -  CAGR
Div 0 0 10,000 0  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 12.60 % - %  -  %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10  -   -   -  CAGR
Net Worth 0 357,780 0 183,410  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 195.07% 0.00% 100.00% - - -
NOSH 725,862 701,530 428,004 400,022  -   -   -  21.95%
  YoY % 3.47% 63.91% 7.00% - - - -
  Horiz. % 181.46% 175.37% 107.00% 100.00% - - -
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10  -   -   -  CAGR
NP Margin 16.90 % 17.41 % 17.06 % 16.76 %  -  %  -  %  -  % 0.28%
  YoY % -2.93% 2.05% 1.79% - - - -
  Horiz. % 100.84% 103.88% 101.79% 100.00% - - -
ROE - % 25.25 % - % 26.78 %  -  %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 94.29% 0.00% 100.00% - - -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10  -   -   -  CAGR
RPS 62.19 73.93 108.70 73.25  -   -   -  -5.31%
  YoY % -15.88% -31.99% 48.40% - - - -
  Horiz. % 84.90% 100.93% 148.40% 100.00% - - -
EPS 10.51 12.88 18.54 12.28  -   -   -  -5.05%
  YoY % -18.40% -30.53% 50.98% - - - -
  Horiz. % 85.59% 104.89% 150.98% 100.00% - - -
DPS 0.00 0.00 2.34 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.0000 0.5100 0.0000 0.4585  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 111.23% 0.00% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 2,707,325
31/03/13 31/03/12 31/03/11 31/03/10  -   -   -  CAGR
RPS 16.67 19.16 17.18 10.82  -   -   -  15.48%
  YoY % -13.00% 11.53% 58.78% - - - -
  Horiz. % 154.07% 177.08% 158.78% 100.00% - - -
EPS 2.82 3.34 2.93 1.81  -   -   -  15.91%
  YoY % -15.57% 13.99% 61.88% - - - -
  Horiz. % 155.80% 184.53% 161.88% 100.00% - - -
DPS 0.00 0.00 0.37 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.0000 0.1322 0.0000 0.0677  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 195.27% 0.00% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10  -   -   -  CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10  -   -   -  -
Price 0.1900 0.2500 0.2700 0.2500  -   -   -  -
P/RPS 0.31 0.34 0.25 0.34  -   -   -  -3.03%
  YoY % -8.82% 36.00% -26.47% - - - -
  Horiz. % 91.18% 100.00% 73.53% 100.00% - - -
P/EPS 1.81 1.94 1.46 2.04  -   -   -  -3.91%
  YoY % -6.70% 32.88% -28.43% - - - -
  Horiz. % 88.73% 95.10% 71.57% 100.00% - - -
EY 55.32 51.50 68.67 49.11  -   -   -  4.05%
  YoY % 7.42% -25.00% 39.83% - - - -
  Horiz. % 112.65% 104.87% 139.83% 100.00% - - -
DY 0.00 0.00 8.65 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.00 0.49 0.00 0.55  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 89.09% 0.00% 100.00% - - -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10  -   -   -  CAGR
Date 20/05/13 31/05/12 31/05/11 -  -   -   -  -
Price 0.2100 0.2200 0.2700 0.0000  -   -   -  -
P/RPS 0.34 0.30 0.25 0.00  -   -   -  -
  YoY % 13.33% 20.00% 0.00% - - - -
  Horiz. % 136.00% 120.00% 100.00% - - - -
P/EPS 2.00 1.71 1.46 0.00  -   -   -  -
  YoY % 16.96% 17.12% 0.00% - - - -
  Horiz. % 136.99% 117.12% 100.00% - - - -
EY 50.05 58.52 68.67 0.00  -   -   -  -
  YoY % -14.47% -14.78% 0.00% - - - -
  Horiz. % 72.88% 85.22% 100.00% - - - -
DY 0.00 0.00 8.65 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.00 0.43 0.00 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 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.
 


 

414  309  538  655 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.87-0.10 
 IWCITY 1.18-0.14 
 IRIS 0.185+0.015 
 EKOVEST-WB 0.37-0.11 
 BARAKAH 0.095+0.005 
 IMPIANA 0.055-0.01 
 SAPNRG 0.33+0.005 
 MTRONIC-WA 0.03+0.025 
 VELESTO 0.315+0.01 
 ARMADA 0.20-0.005 
Partners & Brokers