[XDL] QoQ TTM 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- 10.07%
YoY- 33.89%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 400,215 460,591 474,039 463,579 462,453 448,278 454,259 -8.10%
PBT 38,228 52,732 52,790 47,404 42,207 34,371 32,494 11.45%
Tax -16,758 -23,731 -23,747 -21,750 -18,901 -13,157 -11,692 27.15%
NP 21,470 29,001 29,043 25,654 23,306 21,214 20,802 2.13%
-
NP to SH 21,470 29,001 29,043 25,654 23,306 21,214 20,802 2.13%
-
Tax Rate 43.84% 45.00% 44.98% 45.88% 44.78% 38.28% 35.98% -
Total Cost 378,745 431,590 444,996 437,925 439,147 427,064 433,457 -8.61%
-
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 5.36% 6.30% 6.13% 5.53% 5.04% 4.73% 4.58% -
ROE 1.49% 2.01% 2.01% 1.80% 1.63% 1.51% 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 22.17 25.52 26.26 25.68 25.62 24.84 25.17 -8.11%
EPS 1.19 1.61 1.61 1.42 1.29 1.18 1.15 2.30%
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 18.84 21.68 22.32 21.82 21.77 21.10 21.38 -8.09%
EPS 1.01 1.37 1.37 1.21 1.10 1.00 0.98 2.03%
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 0.25 0.41 0.44 0.33 0.31 0.36 0.48 -35.29%
P/EPS 4.62 6.53 7.15 5.98 6.20 7.66 10.41 -41.84%
EY 21.63 15.30 13.99 16.72 16.14 13.06 9.60 71.95%
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 0.34 0.24 0.63 0.31 0.35 0.34 0.48 -20.55%
P/EPS 6.30 3.73 10.25 5.63 6.97 7.23 10.41 -28.47%
EY 15.86 26.78 9.75 17.77 14.35 13.83 9.60 39.79%
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