Highlights

[XDL] YoY TTM Result on 2017-03-31 [#1]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 19-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     34.14%    YoY -     123.96%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 448,278 511,496 526,668 553,179 510,826 349,879 451,388 -0.12%
  YoY % -12.36% -2.88% -4.79% 8.29% 46.00% -22.49% -
  Horiz. % 99.31% 113.32% 116.68% 122.55% 113.17% 77.51% 100.00%
PBT 34,371 25,939 14,509 8,733 52,620 71,805 102,350 -16.62%
  YoY % 32.51% 78.78% 66.14% -83.40% -26.72% -29.84% -
  Horiz. % 33.58% 25.34% 14.18% 8.53% 51.41% 70.16% 100.00%
Tax -13,157 -8,558 -5,208 -4,580 -12,937 -18,652 -26,056 -10.76%
  YoY % -53.74% -64.32% -13.71% 64.60% 30.64% 28.42% -
  Horiz. % 50.50% 32.84% 19.99% 17.58% 49.65% 71.58% 100.00%
NP 21,214 17,381 9,301 4,153 39,683 53,153 76,294 -19.20%
  YoY % 22.05% 86.87% 123.96% -89.53% -25.34% -30.33% -
  Horiz. % 27.81% 22.78% 12.19% 5.44% 52.01% 69.67% 100.00%
NP to SH 21,214 17,381 9,301 4,153 39,683 53,153 76,294 -19.20%
  YoY % 22.05% 86.87% 123.96% -89.53% -25.34% -30.33% -
  Horiz. % 27.81% 22.78% 12.19% 5.44% 52.01% 69.67% 100.00%
Tax Rate 38.28 % 32.99 % 35.89 % 52.44 % 24.59 % 25.98 % 25.46 % 7.03%
  YoY % 16.04% -8.08% -31.56% 113.26% -5.35% 2.04% -
  Horiz. % 150.35% 129.58% 140.97% 205.97% 96.58% 102.04% 100.00%
Total Cost 427,064 494,115 517,367 549,026 471,143 296,726 375,094 2.19%
  YoY % -13.57% -4.49% -5.77% 16.53% 58.78% -20.89% -
  Horiz. % 113.86% 131.73% 137.93% 146.37% 125.61% 79.11% 100.00%
Net Worth 1,407,807 1,270,834 1,247,196 1,276,960 0 0 0 -
  YoY % 10.78% 1.90% -2.33% 0.00% 0.00% 0.00% -
  Horiz. % 110.25% 99.52% 97.67% 100.00% - - -
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,407,807 1,270,834 1,247,196 1,276,960 0 0 0 -
  YoY % 10.78% 1.90% -2.33% 0.00% 0.00% 0.00% -
  Horiz. % 110.25% 99.52% 97.67% 100.00% - - -
NOSH 1,804,882 1,351,952 2,682,142 2,775,999 1,164,761 1,084,117 725,862 16.39%
  YoY % 33.50% -49.59% -3.38% 138.33% 7.44% 49.36% -
  Horiz. % 248.65% 186.25% 369.51% 382.44% 160.47% 149.36% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 4.73 % 3.40 % 1.77 % 0.75 % 7.77 % 15.19 % 16.90 % -19.11%
  YoY % 39.12% 92.09% 136.00% -90.35% -48.85% -10.12% -
  Horiz. % 27.99% 20.12% 10.47% 4.44% 45.98% 89.88% 100.00%
ROE 1.51 % 1.37 % 0.75 % 0.33 % - % - % - % -
  YoY % 10.22% 82.67% 127.27% 0.00% 0.00% 0.00% -
  Horiz. % 457.58% 415.15% 227.27% 100.00% - - -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 24.84 37.83 19.64 19.93 43.86 32.27 62.19 -14.18%
  YoY % -34.34% 92.62% -1.46% -54.56% 35.92% -48.11% -
  Horiz. % 39.94% 60.83% 31.58% 32.05% 70.53% 51.89% 100.00%
EPS 1.18 1.29 0.35 0.15 3.41 4.90 10.51 -30.53%
  YoY % -8.53% 268.57% 133.33% -95.60% -30.41% -53.38% -
  Horiz. % 11.23% 12.27% 3.33% 1.43% 32.45% 46.62% 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 0.4650 0.4600 0.0000 0.0000 0.0000 -
  YoY % -17.02% 102.15% 1.09% 0.00% 0.00% 0.00% -
  Horiz. % 169.57% 204.35% 101.09% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 1,804,883
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 24.84 28.34 29.18 30.65 28.30 19.39 25.01 -0.11%
  YoY % -12.35% -2.88% -4.80% 8.30% 45.95% -22.47% -
  Horiz. % 99.32% 113.31% 116.67% 122.55% 113.15% 77.53% 100.00%
EPS 1.18 0.96 0.52 0.23 2.20 2.94 4.23 -19.16%
  YoY % 22.92% 84.62% 126.09% -89.55% -25.17% -30.50% -
  Horiz. % 27.90% 22.70% 12.29% 5.44% 52.01% 69.50% 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 0.7041 0.6910 0.7075 0.0000 0.0000 0.0000 -
  YoY % 10.78% 1.90% -2.33% 0.00% 0.00% 0.00% -
  Horiz. % 110.25% 99.52% 97.67% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.0900 0.1500 0.0350 0.0500 0.1050 0.2850 0.1900 -
P/RPS 0.36 0.40 0.18 0.25 0.24 0.88 0.31 2.52%
  YoY % -10.00% 122.22% -28.00% 4.17% -72.73% 183.87% -
  Horiz. % 116.13% 129.03% 58.06% 80.65% 77.42% 283.87% 100.00%
P/EPS 7.66 11.67 10.09 33.42 3.08 5.81 1.81 27.17%
  YoY % -34.36% 15.66% -69.81% 985.06% -46.99% 220.99% -
  Horiz. % 423.20% 644.75% 557.46% 1,846.41% 170.17% 320.99% 100.00%
EY 13.06 8.57 9.91 2.99 32.45 17.20 55.32 -21.38%
  YoY % 52.39% -13.52% 231.44% -90.79% 88.66% -68.91% -
  Horiz. % 23.61% 15.49% 17.91% 5.40% 58.66% 31.09% 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 0.12 0.16 0.08 0.11 0.00 0.00 0.00 -
  YoY % -25.00% 100.00% -27.27% 0.00% 0.00% 0.00% -
  Horiz. % 109.09% 145.45% 72.73% 100.00% - - -
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 30/05/18 19/05/17 13/05/16 28/05/15 21/05/14 20/05/13 -
Price 0.0850 0.1250 0.2700 0.0400 0.1100 0.2050 0.2100 -
P/RPS 0.34 0.33 1.38 0.20 0.25 0.64 0.34 -
  YoY % 3.03% -76.09% 590.00% -20.00% -60.94% 88.24% -
  Horiz. % 100.00% 97.06% 405.88% 58.82% 73.53% 188.24% 100.00%
P/EPS 7.23 9.72 77.86 26.74 3.23 4.18 2.00 23.87%
  YoY % -25.62% -87.52% 191.17% 727.86% -22.73% 109.00% -
  Horiz. % 361.50% 486.00% 3,893.00% 1,337.00% 161.50% 209.00% 100.00%
EY 13.83 10.28 1.28 3.74 30.97 23.92 50.05 -19.29%
  YoY % 34.53% 703.12% -65.78% -87.92% 29.47% -52.21% -
  Horiz. % 27.63% 20.54% 2.56% 7.47% 61.88% 47.79% 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 0.11 0.13 0.58 0.09 0.00 0.00 0.00 -
  YoY % -15.38% -77.59% 544.44% 0.00% 0.00% 0.00% -
  Horiz. % 122.22% 144.44% 644.44% 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  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers