Highlights

[XDL] YoY TTM Result on 2014-03-31 [#1]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -5.07%    YoY -     -30.33%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 526,668 553,179 510,826 349,879 451,388 518,663 465,234 2.09%
  YoY % -4.79% 8.29% 46.00% -22.49% -12.97% 11.48% -
  Horiz. % 113.20% 118.90% 109.80% 75.20% 97.02% 111.48% 100.00%
PBT 14,509 8,733 52,620 71,805 102,350 120,968 108,572 -28.48%
  YoY % 66.14% -83.40% -26.72% -29.84% -15.39% 11.42% -
  Horiz. % 13.36% 8.04% 48.47% 66.14% 94.27% 111.42% 100.00%
Tax -5,208 -4,580 -12,937 -18,652 -26,056 -30,645 -29,215 -24.96%
  YoY % -13.71% 64.60% 30.64% 28.42% 14.97% -4.89% -
  Horiz. % 17.83% 15.68% 44.28% 63.84% 89.19% 104.89% 100.00%
NP 9,301 4,153 39,683 53,153 76,294 90,323 79,357 -30.02%
  YoY % 123.96% -89.53% -25.34% -30.33% -15.53% 13.82% -
  Horiz. % 11.72% 5.23% 50.01% 66.98% 96.14% 113.82% 100.00%
NP to SH 9,301 4,153 39,683 53,153 76,294 90,323 79,357 -30.02%
  YoY % 123.96% -89.53% -25.34% -30.33% -15.53% 13.82% -
  Horiz. % 11.72% 5.23% 50.01% 66.98% 96.14% 113.82% 100.00%
Tax Rate 35.89 % 52.44 % 24.59 % 25.98 % 25.46 % 25.33 % 26.91 % 4.91%
  YoY % -31.56% 113.26% -5.35% 2.04% 0.51% -5.87% -
  Horiz. % 133.37% 194.87% 91.38% 96.54% 94.61% 94.13% 100.00%
Total Cost 517,367 549,026 471,143 296,726 375,094 428,340 385,877 5.00%
  YoY % -5.77% 16.53% 58.78% -20.89% -12.43% 11.00% -
  Horiz. % 134.08% 142.28% 122.10% 76.90% 97.21% 111.00% 100.00%
Net Worth 1,247,196 1,276,960 0 0 0 357,780 0 -
  YoY % -2.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 348.59% 356.91% 0.00% 0.00% 0.00% 100.00% -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 0 0 0 0 0 0 10,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,247,196 1,276,960 0 0 0 357,780 0 -
  YoY % -2.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 348.59% 356.91% 0.00% 0.00% 0.00% 100.00% -
NOSH 2,682,142 2,775,999 1,164,761 1,084,117 725,862 701,530 428,004 35.74%
  YoY % -3.38% 138.33% 7.44% 49.36% 3.47% 63.91% -
  Horiz. % 626.66% 648.59% 272.14% 253.30% 169.59% 163.91% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 1.77 % 0.75 % 7.77 % 15.19 % 16.90 % 17.41 % 17.06 % -31.43%
  YoY % 136.00% -90.35% -48.85% -10.12% -2.93% 2.05% -
  Horiz. % 10.38% 4.40% 45.55% 89.04% 99.06% 102.05% 100.00%
ROE 0.75 % 0.33 % - % - % - % 25.25 % - % -
  YoY % 127.27% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2.97% 1.31% 0.00% 0.00% 0.00% 100.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 19.64 19.93 43.86 32.27 62.19 73.93 108.70 -24.79%
  YoY % -1.46% -54.56% 35.92% -48.11% -15.88% -31.99% -
  Horiz. % 18.07% 18.33% 40.35% 29.69% 57.21% 68.01% 100.00%
EPS 0.35 0.15 3.41 4.90 10.51 12.88 18.54 -48.37%
  YoY % 133.33% -95.60% -30.41% -53.38% -18.40% -30.53% -
  Horiz. % 1.89% 0.81% 18.39% 26.43% 56.69% 69.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.34 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4650 0.4600 0.0000 0.0000 0.0000 0.5100 0.0000 -
  YoY % 1.09% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.18% 90.20% 0.00% 0.00% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,707,325
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 19.45 20.43 18.87 12.92 16.67 19.16 17.18 2.09%
  YoY % -4.80% 8.27% 46.05% -22.50% -13.00% 11.53% -
  Horiz. % 113.21% 118.92% 109.84% 75.20% 97.03% 111.53% 100.00%
EPS 0.34 0.15 1.47 1.96 2.82 3.34 2.93 -30.14%
  YoY % 126.67% -89.80% -25.00% -30.50% -15.57% 13.99% -
  Horiz. % 11.60% 5.12% 50.17% 66.89% 96.25% 113.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.37 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4607 0.4717 0.0000 0.0000 0.0000 0.1322 0.0000 -
  YoY % -2.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 348.49% 356.81% 0.00% 0.00% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.0350 0.0500 0.1050 0.2850 0.1900 0.2500 0.2700 -
P/RPS 0.18 0.25 0.24 0.88 0.31 0.34 0.25 -5.32%
  YoY % -28.00% 4.17% -72.73% 183.87% -8.82% 36.00% -
  Horiz. % 72.00% 100.00% 96.00% 352.00% 124.00% 136.00% 100.00%
P/EPS 10.09 33.42 3.08 5.81 1.81 1.94 1.46 37.97%
  YoY % -69.81% 985.06% -46.99% 220.99% -6.70% 32.88% -
  Horiz. % 691.10% 2,289.04% 210.96% 397.95% 123.97% 132.88% 100.00%
EY 9.91 2.99 32.45 17.20 55.32 51.50 68.67 -27.55%
  YoY % 231.44% -90.79% 88.66% -68.91% 7.42% -25.00% -
  Horiz. % 14.43% 4.35% 47.25% 25.05% 80.56% 75.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.65 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.08 0.11 0.00 0.00 0.00 0.49 0.00 -
  YoY % -27.27% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 16.33% 22.45% 0.00% 0.00% 0.00% 100.00% -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 19/05/17 13/05/16 28/05/15 21/05/14 20/05/13 31/05/12 31/05/11 -
Price 0.2700 0.0400 0.1100 0.2050 0.2100 0.2200 0.2700 -
P/RPS 1.38 0.20 0.25 0.64 0.34 0.30 0.25 32.91%
  YoY % 590.00% -20.00% -60.94% 88.24% 13.33% 20.00% -
  Horiz. % 552.00% 80.00% 100.00% 256.00% 136.00% 120.00% 100.00%
P/EPS 77.86 26.74 3.23 4.18 2.00 1.71 1.46 93.89%
  YoY % 191.17% 727.86% -22.73% 109.00% 16.96% 17.12% -
  Horiz. % 5,332.88% 1,831.51% 221.23% 286.30% 136.99% 117.12% 100.00%
EY 1.28 3.74 30.97 23.92 50.05 58.52 68.67 -48.48%
  YoY % -65.78% -87.92% 29.47% -52.21% -14.47% -14.78% -
  Horiz. % 1.86% 5.45% 45.10% 34.83% 72.88% 85.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.65 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.58 0.09 0.00 0.00 0.00 0.43 0.00 -
  YoY % 544.44% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.88% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers