[XDL] QoQ Annualized Quarter Result on 31-Mar-2018 [#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- 9.7%
YoY- 21.15%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 454,259 451,224 436,316 411,268 542,422 557,792 546,672 -11.58%
PBT 32,494 33,241 30,344 26,132 24,851 26,810 23,582 23.75%
Tax -11,692 -11,448 -9,612 -7,936 -8,264 -8,448 -7,428 35.20%
NP 20,802 21,793 20,732 18,196 16,587 18,362 16,154 18.30%
-
NP to SH 20,802 21,793 20,732 18,196 16,587 18,362 16,154 18.30%
-
Tax Rate 35.98% 34.44% 31.68% 30.37% 33.25% 31.51% 31.50% -
Total Cost 433,457 429,430 415,584 393,072 525,835 539,429 530,518 -12.57%
-
Net Worth 1,407,807 1,365,366 1,155,562 1,270,834 1,266,875 1,264,180 1,258,789 7.72%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,407,807 1,365,366 1,155,562 1,270,834 1,266,875 1,264,180 1,258,789 7.72%
NOSH 1,804,883 1,804,883 1,662,098 1,352,307 673,870 673,870 673,870 92.51%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.58% 4.83% 4.75% 4.42% 3.06% 3.29% 2.95% -
ROE 1.48% 1.60% 1.79% 1.43% 1.31% 1.45% 1.28% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 25.17 25.68 30.81 30.42 40.25 82.77 81.12 -54.07%
EPS 1.31 1.44 1.50 1.36 1.23 2.72 2.40 -33.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.777 0.816 0.94 0.94 1.876 1.868 -44.04%
Adjusted Per Share Value based on latest NOSH - 1,352,307
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 21.38 21.24 20.54 19.36 25.53 26.26 25.74 -11.60%
EPS 0.98 1.03 0.98 0.86 0.78 0.86 0.76 18.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6627 0.6428 0.544 0.5983 0.5964 0.5951 0.5926 7.71%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.12 0.145 0.14 0.15 0.29 0.29 0.26 -
P/RPS 0.48 0.56 0.45 0.49 0.72 0.35 0.32 30.94%
P/EPS 10.41 11.69 9.56 11.14 23.56 10.64 10.85 -2.71%
EY 9.60 8.55 10.46 8.97 4.24 9.40 9.22 2.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.19 0.17 0.16 0.31 0.15 0.14 4.69%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 23/11/18 21/08/18 30/05/18 26/02/18 30/11/17 15/08/17 -
Price 0.12 0.115 0.195 0.125 0.19 0.285 0.235 -
P/RPS 0.48 0.45 0.63 0.41 0.47 0.34 0.29 39.79%
P/EPS 10.41 9.27 13.32 9.29 15.44 10.46 9.80 4.09%
EY 9.60 10.78 7.51 10.77 6.48 9.56 10.20 -3.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.15 0.24 0.13 0.20 0.15 0.13 9.98%

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