[XDL] QoQ TTM Result on 31-Dec-2018

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018
Profit Trend
QoQ- 8.57%
YoY- 25.41%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 463,579 462,453 448,278 454,259 462,496 487,244 511,496 -6.34%
PBT 47,404 42,207 34,371 32,494 29,674 28,232 25,939 49.42%
Tax -21,750 -18,901 -13,157 -11,692 -10,514 -9,356 -8,558 86.12%
NP 25,654 23,306 21,214 20,802 19,160 18,876 17,381 29.60%
-
NP to SH 25,654 23,306 21,214 20,802 19,160 18,876 17,381 29.60%
-
Tax Rate 45.88% 44.78% 38.28% 35.98% 35.43% 33.14% 32.99% -
Total Cost 437,925 439,147 427,064 433,457 443,336 468,368 494,115 -7.72%
-
Net Worth 1,425,856 1,425,856 1,407,807 1,407,807 1,365,366 1,155,562 1,270,834 7.96%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,425,856 1,425,856 1,407,807 1,407,807 1,365,366 1,155,562 1,270,834 7.96%
NOSH 1,804,883 1,804,883 1,804,883 1,804,883 1,804,883 1,662,098 1,352,307 21.20%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.53% 5.04% 4.73% 4.58% 4.14% 3.87% 3.40% -
ROE 1.80% 1.63% 1.51% 1.48% 1.40% 1.63% 1.37% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 25.68 25.62 24.84 25.17 26.32 34.41 37.83 -22.74%
EPS 1.42 1.29 1.18 1.15 1.09 1.33 1.29 6.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.79 0.78 0.78 0.777 0.816 0.94 -10.93%
Adjusted Per Share Value based on latest NOSH - 1,804,883
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 21.91 21.85 21.18 21.47 21.85 23.02 24.17 -6.32%
EPS 1.21 1.10 1.00 0.98 0.91 0.89 0.82 29.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6738 0.6738 0.6652 0.6652 0.6452 0.546 0.6005 7.97%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.085 0.08 0.09 0.12 0.145 0.14 0.15 -
P/RPS 0.33 0.31 0.36 0.48 0.55 0.41 0.40 -12.02%
P/EPS 5.98 6.20 7.66 10.41 13.30 10.50 11.67 -35.93%
EY 16.72 16.14 13.06 9.60 7.52 9.52 8.57 56.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.10 0.12 0.15 0.19 0.17 0.16 -22.08%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 23/08/19 29/05/19 22/02/19 23/11/18 21/08/18 30/05/18 -
Price 0.08 0.09 0.085 0.12 0.115 0.195 0.125 -
P/RPS 0.31 0.35 0.34 0.48 0.44 0.57 0.33 -4.07%
P/EPS 5.63 6.97 7.23 10.41 10.55 14.63 9.72 -30.49%
EY 17.77 14.35 13.83 9.60 9.48 6.84 10.28 43.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.11 0.11 0.15 0.15 0.24 0.13 -16.03%

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