[XDL] QoQ 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- 11.31%
YoY- 9.06%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
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 126,301 121,386 129,516 96,836 115,841 120,260 115,341 6.22%
PBT 12,949 14,956 16,475 8,410 7,563 9,759 8,639 30.87%
Tax -5,103 -6,629 -8,566 -3,449 -3,106 -3,780 -2,822 48.26%
NP 7,846 8,327 7,909 4,961 4,457 5,979 5,817 22.01%
-
NP to SH 7,846 8,327 7,909 4,961 4,457 5,979 5,817 22.01%
-
Tax Rate 39.41% 44.32% 51.99% 41.01% 41.07% 38.73% 32.67% -
Total Cost 118,455 113,059 121,607 91,875 111,384 114,281 109,524 5.34%
-
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 6.21% 6.86% 6.11% 5.12% 3.85% 4.97% 5.04% -
ROE 0.54% 0.58% 0.55% 0.35% 0.32% 0.44% 0.50% -
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 7.00 6.73 7.18 5.37 6.42 6.84 8.14 -9.54%
EPS 0.43 0.46 0.44 0.27 0.25 0.34 0.41 3.21%
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 5.95 5.71 6.10 4.56 5.45 5.66 5.43 6.26%
EPS 0.37 0.39 0.37 0.23 0.21 0.28 0.27 23.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6797 0.6712 0.6712 0.6627 0.6627 0.6428 0.544 15.95%
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 1.64 1.26 1.11 1.68 1.87 2.12 1.72 -3.11%
P/EPS 26.45 18.42 18.26 32.74 48.59 42.62 34.08 -15.50%
EY 3.78 5.43 5.48 3.05 2.06 2.35 2.93 18.45%
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 2.36 1.19 1.25 1.58 1.87 1.68 2.39 -0.83%
P/EPS 37.96 17.34 20.54 30.92 48.59 33.80 47.47 -13.81%
EY 2.63 5.77 4.87 3.23 2.06 2.96 2.11 15.77%
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