[XDL] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 4.32%
YoY- -34.84%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 503,834 544,812 482,114 348,122 492,149 504,504 465,081 1.34%
PBT 11,270 12,370 59,166 74,450 115,399 118,699 106,777 -31.23%
Tax -4,336 -5,572 -15,070 -18,458 -29,467 -30,014 -28,864 -27.06%
NP 6,934 6,798 44,096 55,992 85,932 88,685 77,913 -33.15%
-
NP to SH 6,934 6,798 44,096 55,992 85,932 88,685 77,913 -33.15%
-
Tax Rate 38.47% 45.04% 25.47% 24.79% 25.53% 25.29% 27.03% -
Total Cost 496,900 538,014 438,018 292,130 406,217 415,819 387,168 4.24%
-
Net Worth 1,239,921 655,588 595,793 555,222 391,540 215,710 224,449 32.92%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - 10,000 -
Div Payout % - - - - - - 12.84% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,239,921 655,588 595,793 555,222 391,540 215,710 224,449 32.92%
NOSH 2,695,482 1,311,176 1,145,757 910,201 725,075 440,224 399,803 37.40%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.38% 1.25% 9.15% 16.08% 17.46% 17.58% 16.75% -
ROE 0.56% 1.04% 7.40% 10.08% 21.95% 41.11% 34.71% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.69 41.55 42.08 38.25 67.88 114.60 116.33 -26.24%
EPS 0.26 0.52 3.85 6.15 11.85 20.15 19.49 -51.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.46 0.50 0.52 0.61 0.54 0.49 0.5614 -3.26%
Adjusted Per Share Value based on latest NOSH - 910,201
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 23.81 25.74 22.78 16.45 23.26 23.84 21.98 1.34%
EPS 0.33 0.32 2.08 2.65 4.06 4.19 3.68 -33.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.47 -
NAPS 0.5859 0.3098 0.2815 0.2624 0.185 0.1019 0.1061 32.91%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.025 0.10 0.10 0.47 0.19 0.20 0.30 -
P/RPS 0.13 0.24 0.24 1.23 0.28 0.17 0.26 -10.90%
P/EPS 9.72 19.29 2.60 7.64 1.60 0.99 1.54 35.90%
EY 10.29 5.18 38.49 13.09 62.38 100.73 64.96 -26.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.33 -
P/NAPS 0.05 0.20 0.19 0.77 0.35 0.41 0.53 -32.50%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 10/02/15 25/02/14 25/02/13 23/02/12 28/02/11 -
Price 0.03 0.05 0.11 0.365 0.19 0.27 0.28 -
P/RPS 0.16 0.12 0.26 0.95 0.28 0.24 0.24 -6.52%
P/EPS 11.66 9.64 2.86 5.93 1.60 1.34 1.44 41.66%
EY 8.57 10.37 34.99 16.85 62.38 74.61 69.60 -29.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.93 -
P/NAPS 0.07 0.10 0.21 0.60 0.35 0.55 0.50 -27.91%

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