[XDL] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
01-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 46.8%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 492,149 504,504 465,081 194,487 36.23%
PBT 115,399 118,699 106,777 44,013 37.85%
Tax -29,467 -30,014 -28,864 -12,739 32.21%
NP 85,932 88,685 77,913 31,274 40.02%
-
NP to SH 85,932 88,685 77,913 31,274 40.02%
-
Tax Rate 25.53% 25.29% 27.03% 28.94% -
Total Cost 406,217 415,819 387,168 163,213 35.48%
-
Net Worth 391,540 215,710 224,449 146,689 38.67%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 10,000 - -
Div Payout % - - 12.84% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 391,540 215,710 224,449 146,689 38.67%
NOSH 725,075 440,224 399,803 339,166 28.79%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 17.46% 17.58% 16.75% 16.08% -
ROE 21.95% 41.11% 34.71% 21.32% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 67.88 114.60 116.33 57.34 5.78%
EPS 11.85 20.15 19.49 9.22 8.71%
DPS 0.00 0.00 2.50 0.00 -
NAPS 0.54 0.49 0.5614 0.4325 7.67%
Adjusted Per Share Value based on latest NOSH - 339,166
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 23.26 23.84 21.98 9.19 36.24%
EPS 4.06 4.19 3.68 1.48 39.94%
DPS 0.00 0.00 0.47 0.00 -
NAPS 0.185 0.1019 0.1061 0.0693 38.68%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.19 0.20 0.30 0.34 -
P/RPS 0.28 0.17 0.26 0.59 -21.98%
P/EPS 1.60 0.99 1.54 3.69 -24.29%
EY 62.38 100.73 64.96 27.12 31.96%
DY 0.00 0.00 8.33 0.00 -
P/NAPS 0.35 0.41 0.53 0.79 -23.74%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/13 23/02/12 28/02/11 - -
Price 0.19 0.27 0.28 0.00 -
P/RPS 0.28 0.24 0.24 0.00 -
P/EPS 1.60 1.34 1.44 0.00 -
EY 62.38 74.61 69.60 0.00 -
DY 0.00 0.00 8.93 0.00 -
P/NAPS 0.35 0.55 0.50 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