[XDL] QoQ Annualized Quarter Result on 31-Dec-2018

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018
Profit Trend
QoQ- -4.55%
YoY- 25.41%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 463,650 452,704 387,344 454,259 451,224 436,316 411,268 8.31%
PBT 53,121 49,770 33,640 32,494 33,241 30,344 26,132 60.40%
Tax -24,858 -24,030 -13,796 -11,692 -11,448 -9,612 -7,936 113.93%
NP 28,262 25,740 19,844 20,802 21,793 20,732 18,196 34.08%
-
NP to SH 28,262 25,740 19,844 20,802 21,793 20,732 18,196 34.08%
-
Tax Rate 46.80% 48.28% 41.01% 35.98% 34.44% 31.68% 30.37% -
Total Cost 435,388 426,964 367,500 433,457 429,430 415,584 393,072 7.04%
-
Net Worth 1,425,856 1,425,856 1,407,807 1,407,807 1,365,366 1,155,562 1,270,834 7.96%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,425,856 1,425,856 1,407,807 1,407,807 1,365,366 1,155,562 1,270,834 7.96%
NOSH 1,804,883 1,804,883 1,804,883 1,804,883 1,804,883 1,662,098 1,352,307 21.20%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.10% 5.69% 5.12% 4.58% 4.83% 4.75% 4.42% -
ROE 1.98% 1.81% 1.41% 1.48% 1.60% 1.79% 1.43% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 25.69 25.08 21.46 25.17 25.68 30.81 30.42 -10.64%
EPS 1.56 1.42 1.08 1.31 1.44 1.50 1.36 9.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.79 0.78 0.78 0.777 0.816 0.94 -10.93%
Adjusted Per Share Value based on latest NOSH - 1,804,883
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 21.83 21.31 18.23 21.38 21.24 20.54 19.36 8.32%
EPS 1.33 1.21 0.93 0.98 1.03 0.98 0.86 33.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6712 0.6712 0.6627 0.6627 0.6428 0.544 0.5983 7.95%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.085 0.08 0.09 0.12 0.145 0.14 0.15 -
P/RPS 0.33 0.32 0.42 0.48 0.56 0.45 0.49 -23.14%
P/EPS 5.43 5.61 8.19 10.41 11.69 9.56 11.14 -38.03%
EY 18.42 17.83 12.22 9.60 8.55 10.46 8.97 61.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.10 0.12 0.15 0.19 0.17 0.16 -22.08%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 23/08/19 29/05/19 22/02/19 23/11/18 21/08/18 30/05/18 -
Price 0.08 0.09 0.085 0.12 0.115 0.195 0.125 -
P/RPS 0.31 0.36 0.40 0.48 0.45 0.63 0.41 -16.99%
P/EPS 5.11 6.31 7.73 10.41 9.27 13.32 9.29 -32.84%
EY 19.57 15.85 12.93 9.60 10.78 7.51 10.77 48.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.11 0.11 0.15 0.15 0.24 0.13 -16.03%

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