[XDL] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -0.99%
YoY- 8.09%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 504,361 494,946 484,704 394,700 465,081 452,594 428,396 11.46%
PBT 118,766 117,094 113,246 103,256 106,777 105,857 99,610 12.40%
Tax -30,031 -29,542 -28,520 -26,116 -28,864 -27,180 -25,434 11.67%
NP 88,735 87,552 84,726 77,140 77,913 78,677 74,176 12.65%
-
NP to SH 88,735 87,552 84,726 77,140 77,913 78,677 74,176 12.65%
-
Tax Rate 25.29% 25.23% 25.18% 25.29% 27.03% 25.68% 25.53% -
Total Cost 415,626 407,394 399,978 317,560 387,168 373,917 354,220 11.21%
-
Net Worth 214,066 0 0 0 224,554 211,388 202,683 3.69%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 9,999 8,001 12,002 -
Div Payout % - - - - 12.83% 10.17% 16.18% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 214,066 0 0 0 224,554 211,388 202,683 3.69%
NOSH 436,870 435,834 433,827 428,004 399,989 400,054 400,086 6.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.59% 17.69% 17.48% 19.54% 16.75% 17.38% 17.31% -
ROE 41.45% 0.00% 0.00% 0.00% 34.70% 37.22% 36.60% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 115.45 113.56 111.73 92.22 116.27 113.13 107.08 5.13%
EPS 13.07 12.91 12.52 11.48 19.48 19.67 18.54 -20.74%
DPS 0.00 0.00 0.00 0.00 2.50 2.00 3.00 -
NAPS 0.49 0.00 0.00 0.00 0.5614 0.5284 0.5066 -2.19%
Adjusted Per Share Value based on latest NOSH - 428,004
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 23.74 23.30 22.82 18.58 21.89 21.31 20.17 11.44%
EPS 4.18 4.12 3.99 3.63 3.67 3.70 3.49 12.74%
DPS 0.00 0.00 0.00 0.00 0.47 0.38 0.57 -
NAPS 0.1008 0.00 0.00 0.00 0.1057 0.0995 0.0954 3.72%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.20 0.19 0.27 0.27 0.30 0.32 0.24 -
P/RPS 0.17 0.17 0.24 0.29 0.26 0.28 0.22 -15.75%
P/EPS 0.98 0.95 1.38 1.50 1.54 1.63 1.29 -16.70%
EY 101.56 105.73 72.33 66.75 64.93 61.46 77.25 19.94%
DY 0.00 0.00 0.00 0.00 8.33 6.25 12.50 -
P/NAPS 0.41 0.00 0.00 0.00 0.53 0.61 0.47 -8.68%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 24/11/11 29/08/11 31/05/11 28/02/11 19/11/10 25/08/10 -
Price 0.27 0.20 0.20 0.27 0.28 0.33 0.30 -
P/RPS 0.23 0.18 0.18 0.29 0.24 0.29 0.28 -12.25%
P/EPS 1.33 1.00 1.02 1.50 1.44 1.68 1.62 -12.29%
EY 75.23 100.44 97.65 66.75 69.57 59.60 61.80 13.96%
DY 0.00 0.00 0.00 0.00 8.93 6.06 10.00 -
P/NAPS 0.55 0.00 0.00 0.00 0.50 0.62 0.59 -4.56%

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