[XDL] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 4.41%
YoY- 139.21%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 462,496 487,244 511,496 542,422 569,218 548,937 526,668 -8.29%
PBT 29,674 28,232 25,939 24,851 23,806 18,346 14,509 61.05%
Tax -10,514 -9,356 -8,558 -8,264 -7,919 -6,320 -5,208 59.66%
NP 19,160 18,876 17,381 16,587 15,887 12,026 9,301 61.82%
-
NP to SH 19,160 18,876 17,381 16,587 15,887 12,026 9,301 61.82%
-
Tax Rate 35.43% 33.14% 32.99% 33.25% 33.26% 34.45% 35.89% -
Total Cost 443,336 468,368 494,115 525,835 553,331 536,911 517,367 -9.77%
-
Net Worth 1,365,366 1,155,562 1,270,834 1,266,875 1,264,180 1,258,789 1,247,196 6.21%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,365,366 1,155,562 1,270,834 1,266,875 1,264,180 1,258,789 1,247,196 6.21%
NOSH 1,804,883 1,662,098 1,352,307 673,870 673,870 673,870 2,682,142 -23.19%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.14% 3.87% 3.40% 3.06% 2.79% 2.19% 1.77% -
ROE 1.40% 1.63% 1.37% 1.31% 1.26% 0.96% 0.75% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 26.32 34.41 37.83 40.25 84.47 81.46 19.64 21.53%
EPS 1.09 1.33 1.29 1.23 2.36 1.78 0.35 113.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.777 0.816 0.94 0.94 1.876 1.868 0.465 40.76%
Adjusted Per Share Value based on latest NOSH - 673,870
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 21.77 22.94 24.08 25.53 26.80 25.84 24.79 -8.28%
EPS 0.90 0.89 0.82 0.78 0.75 0.57 0.44 61.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6428 0.544 0.5983 0.5964 0.5951 0.5926 0.5871 6.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.145 0.14 0.15 0.29 0.29 0.26 0.035 -
P/RPS 0.55 0.41 0.40 0.72 0.34 0.32 0.18 110.42%
P/EPS 13.30 10.50 11.67 23.56 12.30 14.57 10.09 20.19%
EY 7.52 9.52 8.57 4.24 8.13 6.86 9.91 -16.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.16 0.31 0.15 0.14 0.08 77.91%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 21/08/18 30/05/18 26/02/18 30/11/17 15/08/17 19/05/17 -
Price 0.115 0.195 0.125 0.19 0.285 0.235 0.27 -
P/RPS 0.44 0.57 0.33 0.47 0.34 0.29 1.38 -53.29%
P/EPS 10.55 14.63 9.72 15.44 12.09 13.17 77.86 -73.58%
EY 9.48 6.84 10.28 6.48 8.27 7.59 1.28 279.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.24 0.13 0.20 0.15 0.13 0.58 -59.37%

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