[XDL] QoQ Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 64.7%
YoY- 29.68%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 626,567 557,427 474,039 347,738 226,352 96,836 454,259 23.93%
PBT 63,113 61,142 52,790 39,841 24,885 8,410 32,494 55.73%
Tax -28,773 -27,180 -23,747 -18,644 -12,015 -3,449 -11,692 82.37%
NP 34,340 33,962 29,043 21,197 12,870 4,961 20,802 39.72%
-
NP to SH 34,340 33,962 29,043 21,197 12,870 4,961 20,802 39.72%
-
Tax Rate 45.59% 44.45% 44.98% 46.80% 48.28% 41.01% 35.98% -
Total Cost 592,227 523,465 444,996 326,541 213,482 91,875 433,457 23.15%
-
Net Worth 1,443,905 1,443,905 1,443,905 1,425,856 1,425,856 1,407,807 1,407,807 1.70%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,443,905 1,443,905 1,443,905 1,425,856 1,425,856 1,407,807 1,407,807 1.70%
NOSH 1,804,883 1,804,883 1,804,883 1,804,883 1,804,883 1,804,883 1,804,883 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 5.48% 6.09% 6.13% 6.10% 5.69% 5.12% 4.58% -
ROE 2.38% 2.35% 2.01% 1.49% 0.90% 0.35% 1.48% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 34.72 30.88 26.26 19.27 12.54 5.37 25.17 23.94%
EPS 1.90 1.88 1.61 1.17 0.71 0.27 1.31 28.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.80 0.80 0.79 0.79 0.78 0.78 1.70%
Adjusted Per Share Value based on latest NOSH - 1,804,883
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 29.50 26.24 22.32 16.37 10.66 4.56 21.38 23.96%
EPS 1.62 1.60 1.37 1.00 0.61 0.23 0.98 39.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6797 0.6797 0.6797 0.6712 0.6712 0.6627 0.6627 1.70%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.055 0.105 0.115 0.085 0.08 0.09 0.12 -
P/RPS 0.16 0.34 0.44 0.44 0.64 1.68 0.48 -51.95%
P/EPS 2.89 5.58 7.15 7.24 11.22 32.74 10.41 -57.47%
EY 34.59 17.92 13.99 13.82 8.91 3.05 9.60 135.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.13 0.14 0.11 0.10 0.12 0.15 -39.86%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 23/06/20 24/02/20 22/11/19 23/08/19 29/05/19 22/02/19 -
Price 0.075 0.06 0.165 0.08 0.09 0.085 0.12 -
P/RPS 0.22 0.19 0.63 0.42 0.72 1.58 0.48 -40.58%
P/EPS 3.94 3.19 10.25 6.81 12.62 30.92 10.41 -47.70%
EY 25.37 31.36 9.75 14.68 7.92 3.23 9.60 91.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.07 0.21 0.10 0.11 0.11 0.15 -28.88%

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