[XDL] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 1.63%
YoY- 5.19%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 569,218 501,809 515,577 463,877 360,006 506,901 502,126 2.11%
PBT 23,806 9,231 15,917 78,393 72,624 122,519 116,356 -23.21%
Tax -7,919 -4,367 -2,518 -21,937 -18,951 -31,115 -30,925 -20.29%
NP 15,887 4,864 13,399 56,456 53,673 91,404 85,431 -24.43%
-
NP to SH 15,887 4,864 13,399 56,456 53,673 91,404 85,431 -24.43%
-
Tax Rate 33.26% 47.31% 15.82% 27.98% 26.09% 25.40% 26.58% -
Total Cost 553,331 496,945 502,178 407,421 306,333 415,497 416,695 4.83%
-
Net Worth 1,264,180 1,239,920 1,311,176 0 0 0 0 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - 3,998 -
Div Payout % - - - - - - 4.68% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,264,180 1,239,920 1,311,176 0 0 0 0 -
NOSH 673,870 2,695,482 1,311,176 1,144,307 727,569 725,700 439,963 7.35%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.79% 0.97% 2.60% 12.17% 14.91% 18.03% 17.01% -
ROE 1.26% 0.39% 1.02% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 84.47 18.62 39.32 40.54 49.48 69.85 114.13 -4.88%
EPS 2.36 0.18 1.02 4.93 7.38 12.60 19.42 -29.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
NAPS 1.876 0.46 1.00 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,144,307
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 26.80 23.62 24.27 21.84 16.95 23.86 23.64 2.11%
EPS 0.75 0.23 0.63 2.66 2.53 4.30 4.02 -24.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.19 -
NAPS 0.5951 0.5837 0.6172 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.29 0.03 0.12 0.165 0.265 0.19 0.19 -
P/RPS 0.34 0.16 0.31 0.41 0.54 0.27 0.17 12.23%
P/EPS 12.30 16.63 11.74 3.34 3.59 1.51 0.98 52.38%
EY 8.13 6.02 8.52 29.90 27.84 66.29 102.20 -34.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.78 -
P/NAPS 0.15 0.07 0.12 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 25/11/16 20/11/15 26/11/14 18/11/13 26/11/12 24/11/11 -
Price 0.285 0.025 0.11 0.135 0.335 0.21 0.20 -
P/RPS 0.34 0.13 0.28 0.33 0.68 0.30 0.18 11.17%
P/EPS 12.09 13.85 10.76 2.74 4.54 1.67 1.03 50.69%
EY 8.27 7.22 9.29 36.55 22.02 59.98 97.09 -33.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.54 -
P/NAPS 0.15 0.05 0.11 0.00 0.00 0.00 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