Highlights

[XDL] YoY TTM Result on 2018-03-31 [#1]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     4.79%    YoY -     86.87%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 511,496 526,668 553,179 510,826 349,879 451,388 518,663 -0.23%
  YoY % -2.88% -4.79% 8.29% 46.00% -22.49% -12.97% -
  Horiz. % 98.62% 101.54% 106.65% 98.49% 67.46% 87.03% 100.00%
PBT 25,939 14,509 8,733 52,620 71,805 102,350 120,968 -22.63%
  YoY % 78.78% 66.14% -83.40% -26.72% -29.84% -15.39% -
  Horiz. % 21.44% 11.99% 7.22% 43.50% 59.36% 84.61% 100.00%
Tax -8,558 -5,208 -4,580 -12,937 -18,652 -26,056 -30,645 -19.14%
  YoY % -64.32% -13.71% 64.60% 30.64% 28.42% 14.97% -
  Horiz. % 27.93% 16.99% 14.95% 42.22% 60.86% 85.03% 100.00%
NP 17,381 9,301 4,153 39,683 53,153 76,294 90,323 -24.01%
  YoY % 86.87% 123.96% -89.53% -25.34% -30.33% -15.53% -
  Horiz. % 19.24% 10.30% 4.60% 43.93% 58.85% 84.47% 100.00%
NP to SH 17,381 9,301 4,153 39,683 53,153 76,294 90,323 -24.01%
  YoY % 86.87% 123.96% -89.53% -25.34% -30.33% -15.53% -
  Horiz. % 19.24% 10.30% 4.60% 43.93% 58.85% 84.47% 100.00%
Tax Rate 32.99 % 35.89 % 52.44 % 24.59 % 25.98 % 25.46 % 25.33 % 4.50%
  YoY % -8.08% -31.56% 113.26% -5.35% 2.04% 0.51% -
  Horiz. % 130.24% 141.69% 207.03% 97.08% 102.57% 100.51% 100.00%
Total Cost 494,115 517,367 549,026 471,143 296,726 375,094 428,340 2.41%
  YoY % -4.49% -5.77% 16.53% 58.78% -20.89% -12.43% -
  Horiz. % 115.36% 120.78% 128.18% 109.99% 69.27% 87.57% 100.00%
Net Worth 1,270,834 1,247,196 1,276,960 0 0 0 357,780 23.51%
  YoY % 1.90% -2.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 355.20% 348.59% 356.91% 0.00% 0.00% 0.00% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,270,834 1,247,196 1,276,960 0 0 0 357,780 23.51%
  YoY % 1.90% -2.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 355.20% 348.59% 356.91% 0.00% 0.00% 0.00% 100.00%
NOSH 1,351,952 2,682,142 2,775,999 1,164,761 1,084,117 725,862 701,530 11.55%
  YoY % -49.59% -3.38% 138.33% 7.44% 49.36% 3.47% -
  Horiz. % 192.71% 382.33% 395.71% 166.03% 154.54% 103.47% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 3.40 % 1.77 % 0.75 % 7.77 % 15.19 % 16.90 % 17.41 % -23.82%
  YoY % 92.09% 136.00% -90.35% -48.85% -10.12% -2.93% -
  Horiz. % 19.53% 10.17% 4.31% 44.63% 87.25% 97.07% 100.00%
ROE 1.37 % 0.75 % 0.33 % - % - % - % 25.25 % -38.46%
  YoY % 82.67% 127.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 5.43% 2.97% 1.31% 0.00% 0.00% 0.00% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 37.83 19.64 19.93 43.86 32.27 62.19 73.93 -10.56%
  YoY % 92.62% -1.46% -54.56% 35.92% -48.11% -15.88% -
  Horiz. % 51.17% 26.57% 26.96% 59.33% 43.65% 84.12% 100.00%
EPS 1.29 0.35 0.15 3.41 4.90 10.51 12.88 -31.84%
  YoY % 268.57% 133.33% -95.60% -30.41% -53.38% -18.40% -
  Horiz. % 10.02% 2.72% 1.16% 26.48% 38.04% 81.60% 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 0.9400 0.4650 0.4600 0.0000 0.0000 0.0000 0.5100 10.72%
  YoY % 102.15% 1.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 184.31% 91.18% 90.20% 0.00% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,707,325
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 18.89 19.45 20.43 18.87 12.92 16.67 19.16 -0.24%
  YoY % -2.88% -4.80% 8.27% 46.05% -22.50% -13.00% -
  Horiz. % 98.59% 101.51% 106.63% 98.49% 67.43% 87.00% 100.00%
EPS 0.64 0.34 0.15 1.47 1.96 2.82 3.34 -24.06%
  YoY % 88.24% 126.67% -89.80% -25.00% -30.50% -15.57% -
  Horiz. % 19.16% 10.18% 4.49% 44.01% 58.68% 84.43% 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 0.4694 0.4607 0.4717 0.0000 0.0000 0.0000 0.1322 23.50%
  YoY % 1.89% -2.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 355.07% 348.49% 356.81% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.1500 0.0350 0.0500 0.1050 0.2850 0.1900 0.2500 -
P/RPS 0.40 0.18 0.25 0.24 0.88 0.31 0.34 2.74%
  YoY % 122.22% -28.00% 4.17% -72.73% 183.87% -8.82% -
  Horiz. % 117.65% 52.94% 73.53% 70.59% 258.82% 91.18% 100.00%
P/EPS 11.67 10.09 33.42 3.08 5.81 1.81 1.94 34.84%
  YoY % 15.66% -69.81% 985.06% -46.99% 220.99% -6.70% -
  Horiz. % 601.55% 520.10% 1,722.68% 158.76% 299.48% 93.30% 100.00%
EY 8.57 9.91 2.99 32.45 17.20 55.32 51.50 -25.83%
  YoY % -13.52% 231.44% -90.79% 88.66% -68.91% 7.42% -
  Horiz. % 16.64% 19.24% 5.81% 63.01% 33.40% 107.42% 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 0.16 0.08 0.11 0.00 0.00 0.00 0.49 -17.01%
  YoY % 100.00% -27.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.65% 16.33% 22.45% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 19/05/17 13/05/16 28/05/15 21/05/14 20/05/13 31/05/12 -
Price 0.1250 0.2700 0.0400 0.1100 0.2050 0.2100 0.2200 -
P/RPS 0.33 1.38 0.20 0.25 0.64 0.34 0.30 1.60%
  YoY % -76.09% 590.00% -20.00% -60.94% 88.24% 13.33% -
  Horiz. % 110.00% 460.00% 66.67% 83.33% 213.33% 113.33% 100.00%
P/EPS 9.72 77.86 26.74 3.23 4.18 2.00 1.71 33.57%
  YoY % -87.52% 191.17% 727.86% -22.73% 109.00% 16.96% -
  Horiz. % 568.42% 4,553.22% 1,563.74% 188.89% 244.44% 116.96% 100.00%
EY 10.28 1.28 3.74 30.97 23.92 50.05 58.52 -25.15%
  YoY % 703.12% -65.78% -87.92% 29.47% -52.21% -14.47% -
  Horiz. % 17.57% 2.19% 6.39% 52.92% 40.87% 85.53% 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 0.13 0.58 0.09 0.00 0.00 0.00 0.43 -18.07%
  YoY % -77.59% 544.44% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.23% 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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers