Highlights

[XDL] YoY TTM Result on 2013-03-31 [#1]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 20-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -11.22%    YoY -     -15.53%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 553,179 510,826 349,879 451,388 518,663 465,234 293,009 11.16%
  YoY % 8.29% 46.00% -22.49% -12.97% 11.48% 58.78% -
  Horiz. % 188.79% 174.34% 119.41% 154.05% 177.01% 158.78% 100.00%
PBT 8,733 52,620 71,805 102,350 120,968 108,572 68,032 -28.95%
  YoY % -83.40% -26.72% -29.84% -15.39% 11.42% 59.59% -
  Horiz. % 12.84% 77.35% 105.55% 150.44% 177.81% 159.59% 100.00%
Tax -4,580 -12,937 -18,652 -26,056 -30,645 -29,215 -18,917 -21.04%
  YoY % 64.60% 30.64% 28.42% 14.97% -4.89% -54.44% -
  Horiz. % 24.21% 68.39% 98.60% 137.74% 162.00% 154.44% 100.00%
NP 4,153 39,683 53,153 76,294 90,323 79,357 49,115 -33.72%
  YoY % -89.53% -25.34% -30.33% -15.53% 13.82% 61.57% -
  Horiz. % 8.46% 80.80% 108.22% 155.34% 183.90% 161.57% 100.00%
NP to SH 4,153 39,683 53,153 76,294 90,323 79,357 49,115 -33.72%
  YoY % -89.53% -25.34% -30.33% -15.53% 13.82% 61.57% -
  Horiz. % 8.46% 80.80% 108.22% 155.34% 183.90% 161.57% 100.00%
Tax Rate 52.44 % 24.59 % 25.98 % 25.46 % 25.33 % 26.91 % 27.81 % 11.14%
  YoY % 113.26% -5.35% 2.04% 0.51% -5.87% -3.24% -
  Horiz. % 188.57% 88.42% 93.42% 91.55% 91.08% 96.76% 100.00%
Total Cost 549,026 471,143 296,726 375,094 428,340 385,877 243,894 14.47%
  YoY % 16.53% 58.78% -20.89% -12.43% 11.00% 58.22% -
  Horiz. % 225.11% 193.18% 121.66% 153.79% 175.63% 158.22% 100.00%
Net Worth 1,276,960 0 0 0 357,780 0 183,410 38.14%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 696.23% 0.00% 0.00% 0.00% 195.07% 0.00% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 0 0 0 0 0 10,000 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 12.60 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,276,960 0 0 0 357,780 0 183,410 38.14%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 696.23% 0.00% 0.00% 0.00% 195.07% 0.00% 100.00%
NOSH 2,775,999 1,164,761 1,084,117 725,862 701,530 428,004 400,022 38.07%
  YoY % 138.33% 7.44% 49.36% 3.47% 63.91% 7.00% -
  Horiz. % 693.96% 291.17% 271.01% 181.46% 175.37% 107.00% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.75 % 7.77 % 15.19 % 16.90 % 17.41 % 17.06 % 16.76 % -40.39%
  YoY % -90.35% -48.85% -10.12% -2.93% 2.05% 1.79% -
  Horiz. % 4.47% 46.36% 90.63% 100.84% 103.88% 101.79% 100.00%
ROE 0.33 % - % - % - % 25.25 % - % 26.78 % -51.91%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.23% 0.00% 0.00% 0.00% 94.29% 0.00% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 19.93 43.86 32.27 62.19 73.93 108.70 73.25 -19.49%
  YoY % -54.56% 35.92% -48.11% -15.88% -31.99% 48.40% -
  Horiz. % 27.21% 59.88% 44.05% 84.90% 100.93% 148.40% 100.00%
EPS 0.15 3.41 4.90 10.51 12.88 18.54 12.28 -51.98%
  YoY % -95.60% -30.41% -53.38% -18.40% -30.53% 50.98% -
  Horiz. % 1.22% 27.77% 39.90% 85.59% 104.89% 150.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.34 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4600 0.0000 0.0000 0.0000 0.5100 0.0000 0.4585 0.05%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.33% 0.00% 0.00% 0.00% 111.23% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,804,883
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 30.65 28.30 19.39 25.01 28.74 25.78 16.23 11.17%
  YoY % 8.30% 45.95% -22.47% -12.98% 11.48% 58.84% -
  Horiz. % 188.85% 174.37% 119.47% 154.10% 177.08% 158.84% 100.00%
EPS 0.23 2.20 2.94 4.23 5.00 4.40 2.72 -33.72%
  YoY % -89.55% -25.17% -30.50% -15.40% 13.64% 61.76% -
  Horiz. % 8.46% 80.88% 108.09% 155.51% 183.82% 161.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.55 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.7075 0.0000 0.0000 0.0000 0.1982 0.0000 0.1016 38.15%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 696.36% 0.00% 0.00% 0.00% 195.08% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.0500 0.1050 0.2850 0.1900 0.2500 0.2700 0.2500 -
P/RPS 0.25 0.24 0.88 0.31 0.34 0.25 0.34 -4.99%
  YoY % 4.17% -72.73% 183.87% -8.82% 36.00% -26.47% -
  Horiz. % 73.53% 70.59% 258.82% 91.18% 100.00% 73.53% 100.00%
P/EPS 33.42 3.08 5.81 1.81 1.94 1.46 2.04 59.30%
  YoY % 985.06% -46.99% 220.99% -6.70% 32.88% -28.43% -
  Horiz. % 1,638.24% 150.98% 284.80% 88.73% 95.10% 71.57% 100.00%
EY 2.99 32.45 17.20 55.32 51.50 68.67 49.11 -37.25%
  YoY % -90.79% 88.66% -68.91% 7.42% -25.00% 39.83% -
  Horiz. % 6.09% 66.08% 35.02% 112.65% 104.87% 139.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 8.65 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.11 0.00 0.00 0.00 0.49 0.00 0.55 -23.51%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20.00% 0.00% 0.00% 0.00% 89.09% 0.00% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 13/05/16 28/05/15 21/05/14 20/05/13 31/05/12 31/05/11 - -
Price 0.0400 0.1100 0.2050 0.2100 0.2200 0.2700 0.0000 -
P/RPS 0.20 0.25 0.64 0.34 0.30 0.25 0.00 -
  YoY % -20.00% -60.94% 88.24% 13.33% 20.00% 0.00% -
  Horiz. % 80.00% 100.00% 256.00% 136.00% 120.00% 100.00% -
P/EPS 26.74 3.23 4.18 2.00 1.71 1.46 0.00 -
  YoY % 727.86% -22.73% 109.00% 16.96% 17.12% 0.00% -
  Horiz. % 1,831.51% 221.23% 286.30% 136.99% 117.12% 100.00% -
EY 3.74 30.97 23.92 50.05 58.52 68.67 0.00 -
  YoY % -87.92% 29.47% -52.21% -14.47% -14.78% 0.00% -
  Horiz. % 5.45% 45.10% 34.83% 72.88% 85.22% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 8.65 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.09 0.00 0.00 0.00 0.43 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20.93% 0.00% 0.00% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers