[XDL] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -6.21%
YoY- 1.3%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 544,812 530,035 367,623 513,679 504,361 465,081 384,924 5.95%
PBT 12,370 67,208 78,418 120,707 118,766 106,777 95,052 -28.80%
Tax -5,572 -17,629 -19,493 -30,817 -30,031 -28,864 -26,657 -22.95%
NP 6,798 49,579 58,925 89,890 88,735 77,913 68,395 -31.92%
-
NP to SH 6,798 49,579 58,925 89,890 88,735 77,913 68,395 -31.92%
-
Tax Rate 45.04% 26.23% 24.86% 25.53% 25.29% 27.03% 28.04% -
Total Cost 538,014 480,456 308,698 423,789 415,626 387,168 316,529 9.23%
-
Net Worth 1,258,888 589,020 553,434 388,703 214,066 224,554 172,999 39.18%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 9,999 - -
Div Payout % - - - - - 12.83% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,258,888 589,020 553,434 388,703 214,066 224,554 172,999 39.18%
NOSH 2,517,777 1,132,730 907,269 719,821 436,870 399,989 402,323 35.73%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.25% 9.35% 16.03% 17.50% 17.59% 16.75% 17.77% -
ROE 0.54% 8.42% 10.65% 23.13% 41.45% 34.70% 39.53% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 21.64 46.79 40.52 71.36 115.45 116.27 95.68 -21.93%
EPS 0.27 2.19 6.49 10.04 13.07 19.48 17.00 -49.84%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.50 0.52 0.61 0.54 0.49 0.5614 0.43 2.54%
Adjusted Per Share Value based on latest NOSH - 725,075
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 25.74 25.05 17.37 24.27 23.83 21.98 18.19 5.95%
EPS 0.32 2.34 2.78 4.25 4.19 3.68 3.23 -31.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.47 0.00 -
NAPS 0.5949 0.2783 0.2615 0.1837 0.1012 0.1061 0.0817 39.19%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.10 0.10 0.47 0.19 0.20 0.30 0.34 -
P/RPS 0.46 0.21 1.16 0.27 0.17 0.26 0.36 4.16%
P/EPS 37.04 2.28 7.24 1.52 0.98 1.54 2.00 62.62%
EY 2.70 43.77 13.82 65.73 101.56 64.93 50.00 -38.50%
DY 0.00 0.00 0.00 0.00 0.00 8.33 0.00 -
P/NAPS 0.20 0.19 0.77 0.35 0.41 0.53 0.79 -20.45%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 10/02/15 25/02/14 25/02/13 23/02/12 28/02/11 01/03/10 -
Price 0.05 0.11 0.365 0.19 0.27 0.28 0.26 -
P/RPS 0.23 0.24 0.90 0.27 0.23 0.24 0.27 -2.63%
P/EPS 18.52 2.51 5.62 1.52 1.33 1.44 1.53 51.49%
EY 5.40 39.79 17.79 65.73 75.23 69.57 65.38 -33.99%
DY 0.00 0.00 0.00 0.00 0.00 8.93 0.00 -
P/NAPS 0.10 0.21 0.60 0.35 0.55 0.50 0.60 -25.80%

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