[XDL] QoQ Annualized Quarter Result on 31-Mar-2019

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019
Profit Trend
QoQ- -4.61%
YoY- 9.06%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 517,133 463,650 452,704 387,344 454,259 451,224 436,316 11.96%
PBT 57,589 53,121 49,770 33,640 32,494 33,241 30,344 53.11%
Tax -25,905 -24,858 -24,030 -13,796 -11,692 -11,448 -9,612 93.31%
NP 31,683 28,262 25,740 19,844 20,802 21,793 20,732 32.57%
-
NP to SH 31,683 28,262 25,740 19,844 20,802 21,793 20,732 32.57%
-
Tax Rate 44.98% 46.80% 48.28% 41.01% 35.98% 34.44% 31.68% -
Total Cost 485,450 435,388 426,964 367,500 433,457 429,430 415,584 10.88%
-
Net Worth 1,443,905 1,425,856 1,425,856 1,407,807 1,407,807 1,365,366 1,155,562 15.96%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,443,905 1,425,856 1,425,856 1,407,807 1,407,807 1,365,366 1,155,562 15.96%
NOSH 1,804,883 1,804,883 1,804,883 1,804,883 1,804,883 1,804,883 1,662,098 5.63%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.13% 6.10% 5.69% 5.12% 4.58% 4.83% 4.75% -
ROE 2.19% 1.98% 1.81% 1.41% 1.48% 1.60% 1.79% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 28.65 25.69 25.08 21.46 25.17 25.68 30.81 -4.71%
EPS 1.76 1.56 1.42 1.08 1.31 1.44 1.50 11.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.79 0.79 0.78 0.78 0.777 0.816 -1.30%
Adjusted Per Share Value based on latest NOSH - 1,804,883
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 24.44 21.91 21.39 18.30 21.47 21.32 20.62 11.96%
EPS 1.50 1.34 1.22 0.94 0.98 1.03 0.98 32.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6823 0.6738 0.6738 0.6652 0.6652 0.6452 0.546 15.96%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.115 0.085 0.08 0.09 0.12 0.145 0.14 -
P/RPS 0.40 0.33 0.32 0.42 0.48 0.56 0.45 -7.53%
P/EPS 6.55 5.43 5.61 8.19 10.41 11.69 9.56 -22.22%
EY 15.26 18.42 17.83 12.22 9.60 8.55 10.46 28.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.11 0.10 0.12 0.15 0.19 0.17 -12.10%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 22/11/19 23/08/19 29/05/19 22/02/19 23/11/18 21/08/18 -
Price 0.165 0.08 0.09 0.085 0.12 0.115 0.195 -
P/RPS 0.58 0.31 0.36 0.40 0.48 0.45 0.63 -5.34%
P/EPS 9.40 5.11 6.31 7.73 10.41 9.27 13.32 -20.68%
EY 10.64 19.57 15.85 12.93 9.60 10.78 7.51 26.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.10 0.11 0.11 0.15 0.15 0.24 -8.49%

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