[XDL] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 6.07%
YoY- 1.35%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 484,704 394,700 465,081 452,594 428,396 394,088 384,924 16.65%
PBT 113,246 103,256 106,777 105,857 99,610 96,076 95,052 12.42%
Tax -28,520 -26,116 -28,864 -27,180 -25,434 -24,712 -26,657 4.61%
NP 84,726 77,140 77,913 78,677 74,176 71,364 68,395 15.38%
-
NP to SH 84,726 77,140 77,913 78,677 74,176 71,364 68,395 15.38%
-
Tax Rate 25.18% 25.29% 27.03% 25.68% 25.53% 25.72% 28.04% -
Total Cost 399,978 317,560 387,168 373,917 354,220 322,724 316,529 16.93%
-
Net Worth 0 0 224,554 211,388 202,683 183,410 172,999 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 9,999 8,001 12,002 - - -
Div Payout % - - 12.83% 10.17% 16.18% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 0 0 224,554 211,388 202,683 183,410 172,999 -
NOSH 433,827 428,004 399,989 400,054 400,086 400,022 402,323 5.16%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 17.48% 19.54% 16.75% 17.38% 17.31% 18.11% 17.77% -
ROE 0.00% 0.00% 34.70% 37.22% 36.60% 38.91% 39.53% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 111.73 92.22 116.27 113.13 107.08 98.52 95.68 10.92%
EPS 12.52 11.48 19.48 19.67 18.54 17.84 17.00 -18.49%
DPS 0.00 0.00 2.50 2.00 3.00 0.00 0.00 -
NAPS 0.00 0.00 0.5614 0.5284 0.5066 0.4585 0.43 -
Adjusted Per Share Value based on latest NOSH - 399,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 22.90 18.65 21.98 21.39 20.24 18.62 18.19 16.64%
EPS 4.00 3.65 3.68 3.72 3.51 3.37 3.23 15.36%
DPS 0.00 0.00 0.47 0.38 0.57 0.00 0.00 -
NAPS 0.00 0.00 0.1061 0.0999 0.0958 0.0867 0.0817 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.27 0.27 0.30 0.32 0.24 0.25 0.34 -
P/RPS 0.24 0.29 0.26 0.28 0.22 0.25 0.36 -23.74%
P/EPS 1.38 1.50 1.54 1.63 1.29 1.40 2.00 -21.96%
EY 72.33 66.75 64.93 61.46 77.25 71.36 50.00 27.99%
DY 0.00 0.00 8.33 6.25 12.50 0.00 0.00 -
P/NAPS 0.00 0.00 0.53 0.61 0.47 0.55 0.79 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/08/11 31/05/11 28/02/11 19/11/10 25/08/10 18/05/10 01/03/10 -
Price 0.20 0.27 0.28 0.33 0.30 0.26 0.26 -
P/RPS 0.18 0.29 0.24 0.29 0.28 0.26 0.27 -23.74%
P/EPS 1.02 1.50 1.44 1.68 1.62 1.46 1.53 -23.74%
EY 97.65 66.75 69.57 59.60 61.80 68.62 65.38 30.75%
DY 0.00 0.00 8.93 6.06 10.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.50 0.62 0.59 0.57 0.60 -

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