[XDL] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -9.67%
YoY- 139.21%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 451,224 436,316 411,268 542,422 557,792 546,672 534,972 -10.72%
PBT 33,241 30,344 26,132 24,851 26,810 23,582 21,780 32.52%
Tax -11,448 -9,612 -7,936 -8,264 -8,448 -7,428 -6,760 42.03%
NP 21,793 20,732 18,196 16,587 18,362 16,154 15,020 28.13%
-
NP to SH 21,793 20,732 18,196 16,587 18,362 16,154 15,020 28.13%
-
Tax Rate 34.44% 31.68% 30.37% 33.25% 31.51% 31.50% 31.04% -
Total Cost 429,430 415,584 393,072 525,835 539,429 530,518 519,952 -11.96%
-
Net Worth 1,365,366 1,155,562 1,270,834 1,266,875 1,264,180 1,258,789 1,247,196 6.21%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,365,366 1,155,562 1,270,834 1,266,875 1,264,180 1,258,789 1,247,196 6.21%
NOSH 1,804,883 1,662,098 1,352,307 673,870 673,870 673,870 2,682,142 -23.19%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.83% 4.75% 4.42% 3.06% 3.29% 2.95% 2.81% -
ROE 1.60% 1.79% 1.43% 1.31% 1.45% 1.28% 1.20% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 25.68 30.81 30.42 40.25 82.77 81.12 19.95 18.31%
EPS 1.44 1.50 1.36 1.23 2.72 2.40 0.56 87.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.777 0.816 0.94 0.94 1.876 1.868 0.465 40.76%
Adjusted Per Share Value based on latest NOSH - 673,870
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 21.32 20.62 19.43 25.63 26.36 25.83 25.28 -10.72%
EPS 1.03 0.98 0.86 0.78 0.87 0.76 0.71 28.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6452 0.546 0.6005 0.5986 0.5974 0.5948 0.5893 6.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.145 0.14 0.15 0.29 0.29 0.26 0.035 -
P/RPS 0.56 0.45 0.49 0.72 0.35 0.32 0.18 112.96%
P/EPS 11.69 9.56 11.14 23.56 10.64 10.85 6.25 51.74%
EY 8.55 10.46 8.97 4.24 9.40 9.22 16.00 -34.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.16 0.31 0.15 0.14 0.08 77.91%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 21/08/18 30/05/18 26/02/18 30/11/17 15/08/17 19/05/17 -
Price 0.115 0.195 0.125 0.19 0.285 0.235 0.27 -
P/RPS 0.45 0.63 0.41 0.47 0.34 0.29 1.35 -51.89%
P/EPS 9.27 13.32 9.29 15.44 10.46 9.80 48.21 -66.65%
EY 10.78 7.51 10.77 6.48 9.56 10.20 2.07 200.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.24 0.13 0.20 0.15 0.13 0.58 -59.37%

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