[XDL] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -0.97%
YoY- 13.92%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 494,946 484,704 394,700 465,081 452,594 428,396 394,088 16.39%
PBT 117,094 113,246 103,256 106,777 105,857 99,610 96,076 14.08%
Tax -29,542 -28,520 -26,116 -28,864 -27,180 -25,434 -24,712 12.62%
NP 87,552 84,726 77,140 77,913 78,677 74,176 71,364 14.58%
-
NP to SH 87,552 84,726 77,140 77,913 78,677 74,176 71,364 14.58%
-
Tax Rate 25.23% 25.18% 25.29% 27.03% 25.68% 25.53% 25.72% -
Total Cost 407,394 399,978 317,560 387,168 373,917 354,220 322,724 16.78%
-
Net Worth 0 0 0 224,554 211,388 202,683 183,410 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 9,999 8,001 12,002 - -
Div Payout % - - - 12.83% 10.17% 16.18% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 0 0 0 224,554 211,388 202,683 183,410 -
NOSH 435,834 433,827 428,004 399,989 400,054 400,086 400,022 5.87%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 17.69% 17.48% 19.54% 16.75% 17.38% 17.31% 18.11% -
ROE 0.00% 0.00% 0.00% 34.70% 37.22% 36.60% 38.91% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 113.56 111.73 92.22 116.27 113.13 107.08 98.52 9.92%
EPS 12.91 12.52 11.48 19.48 19.67 18.54 17.84 -19.38%
DPS 0.00 0.00 0.00 2.50 2.00 3.00 0.00 -
NAPS 0.00 0.00 0.00 0.5614 0.5284 0.5066 0.4585 -
Adjusted Per Share Value based on latest NOSH - 399,803
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 23.39 22.90 18.65 21.98 21.39 20.24 18.62 16.40%
EPS 4.14 4.00 3.65 3.68 3.72 3.51 3.37 14.69%
DPS 0.00 0.00 0.00 0.47 0.38 0.57 0.00 -
NAPS 0.00 0.00 0.00 0.1061 0.0999 0.0958 0.0867 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.19 0.27 0.27 0.30 0.32 0.24 0.25 -
P/RPS 0.17 0.24 0.29 0.26 0.28 0.22 0.25 -22.65%
P/EPS 0.95 1.38 1.50 1.54 1.63 1.29 1.40 -22.76%
EY 105.73 72.33 66.75 64.93 61.46 77.25 71.36 29.93%
DY 0.00 0.00 0.00 8.33 6.25 12.50 0.00 -
P/NAPS 0.00 0.00 0.00 0.53 0.61 0.47 0.55 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 29/08/11 31/05/11 28/02/11 19/11/10 25/08/10 18/05/10 -
Price 0.20 0.20 0.27 0.28 0.33 0.30 0.26 -
P/RPS 0.18 0.18 0.29 0.24 0.29 0.28 0.26 -21.72%
P/EPS 1.00 1.02 1.50 1.44 1.68 1.62 1.46 -22.28%
EY 100.44 97.65 66.75 69.57 59.60 61.80 68.62 28.88%
DY 0.00 0.00 0.00 8.93 6.06 10.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.50 0.62 0.59 0.57 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment