[XDL] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 3.41%
YoY- 23.85%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 463,877 360,006 506,901 502,126 416,525 117,408 31.60%
PBT 78,393 72,624 122,519 116,356 94,103 29,303 21.73%
Tax -21,937 -18,951 -31,115 -30,925 -25,125 -7,999 22.34%
NP 56,456 53,673 91,404 85,431 68,978 21,304 21.50%
-
NP to SH 56,456 53,673 91,404 85,431 68,978 21,304 21.50%
-
Tax Rate 27.98% 26.09% 25.40% 26.58% 26.70% 27.30% -
Total Cost 407,421 306,333 415,497 416,695 347,547 96,104 33.47%
-
Net Worth 0 0 0 0 211,360 112,606 -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 3,998 6,002 - -
Div Payout % - - - 4.68% 8.70% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 0 0 0 0 211,360 112,606 -
NOSH 1,144,307 727,569 725,700 439,963 399,999 304,342 30.30%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 12.17% 14.91% 18.03% 17.01% 16.56% 18.15% -
ROE 0.00% 0.00% 0.00% 0.00% 32.64% 18.92% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 40.54 49.48 69.85 114.13 104.13 38.58 0.99%
EPS 4.93 7.38 12.60 19.42 17.24 7.00 -6.76%
DPS 0.00 0.00 0.00 0.91 1.50 0.00 -
NAPS 0.00 0.00 0.00 0.00 0.5284 0.37 -
Adjusted Per Share Value based on latest NOSH - 439,963
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 21.84 16.95 23.86 23.64 19.61 5.53 31.59%
EPS 2.66 2.53 4.30 4.02 3.25 1.00 21.59%
DPS 0.00 0.00 0.00 0.19 0.28 0.00 -
NAPS 0.00 0.00 0.00 0.00 0.0995 0.053 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - -
Price 0.165 0.265 0.19 0.19 0.32 0.00 -
P/RPS 0.41 0.54 0.27 0.17 0.31 0.00 -
P/EPS 3.34 3.59 1.51 0.98 1.86 0.00 -
EY 29.90 27.84 66.29 102.20 53.89 0.00 -
DY 0.00 0.00 0.00 4.78 4.69 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.61 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/14 18/11/13 26/11/12 24/11/11 19/11/10 - -
Price 0.135 0.335 0.21 0.20 0.33 0.00 -
P/RPS 0.33 0.68 0.30 0.18 0.32 0.00 -
P/EPS 2.74 4.54 1.67 1.03 1.91 0.00 -
EY 36.55 22.02 59.98 97.09 52.26 0.00 -
DY 0.00 0.00 0.00 4.54 4.55 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.62 0.00 -

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