[XDL] QoQ TTM 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- 1.98%
YoY- 22.05%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 474,039 463,579 462,453 448,278 454,259 462,496 487,244 -1.81%
PBT 52,790 47,404 42,207 34,371 32,494 29,674 28,232 51.60%
Tax -23,747 -21,750 -18,901 -13,157 -11,692 -10,514 -9,356 85.75%
NP 29,043 25,654 23,306 21,214 20,802 19,160 18,876 33.17%
-
NP to SH 29,043 25,654 23,306 21,214 20,802 19,160 18,876 33.17%
-
Tax Rate 44.98% 45.88% 44.78% 38.28% 35.98% 35.43% 33.14% -
Total Cost 444,996 437,925 439,147 427,064 433,457 443,336 468,368 -3.34%
-
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 6.13% 5.53% 5.04% 4.73% 4.58% 4.14% 3.87% -
ROE 2.01% 1.80% 1.63% 1.51% 1.48% 1.40% 1.63% -
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 26.26 25.68 25.62 24.84 25.17 26.32 34.41 -16.44%
EPS 1.61 1.42 1.29 1.18 1.15 1.09 1.33 13.54%
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 22.32 21.82 21.77 21.10 21.38 21.77 22.94 -1.80%
EPS 1.37 1.21 1.10 1.00 0.98 0.90 0.89 33.21%
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 0.44 0.33 0.31 0.36 0.48 0.55 0.41 4.80%
P/EPS 7.15 5.98 6.20 7.66 10.41 13.30 10.50 -22.54%
EY 13.99 16.72 16.14 13.06 9.60 7.52 9.52 29.16%
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 0.63 0.31 0.35 0.34 0.48 0.44 0.57 6.88%
P/EPS 10.25 5.63 6.97 7.23 10.41 10.55 14.63 -21.06%
EY 9.75 17.77 14.35 13.83 9.60 9.48 6.84 26.57%
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