[XDL] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 12.95%
YoY- 149.13%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 348,122 492,149 504,504 465,081 194,487 15.65%
PBT 74,450 115,399 118,699 106,777 44,013 14.03%
Tax -18,458 -29,467 -30,014 -28,864 -12,739 9.70%
NP 55,992 85,932 88,685 77,913 31,274 15.66%
-
NP to SH 55,992 85,932 88,685 77,913 31,274 15.66%
-
Tax Rate 24.79% 25.53% 25.29% 27.03% 28.94% -
Total Cost 292,130 406,217 415,819 387,168 163,213 15.65%
-
Net Worth 555,222 391,540 215,710 224,449 146,689 39.44%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 10,000 - -
Div Payout % - - - 12.84% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 555,222 391,540 215,710 224,449 146,689 39.44%
NOSH 910,201 725,075 440,224 399,803 339,166 27.96%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 16.08% 17.46% 17.58% 16.75% 16.08% -
ROE 10.08% 21.95% 41.11% 34.71% 21.32% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 38.25 67.88 114.60 116.33 57.34 -9.61%
EPS 6.15 11.85 20.15 19.49 9.22 -9.62%
DPS 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.61 0.54 0.49 0.5614 0.4325 8.97%
Adjusted Per Share Value based on latest NOSH - 399,803
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 16.39 23.17 23.75 21.89 9.16 15.64%
EPS 2.64 4.05 4.17 3.67 1.47 15.75%
DPS 0.00 0.00 0.00 0.47 0.00 -
NAPS 0.2614 0.1843 0.1015 0.1057 0.0691 39.43%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.47 0.19 0.20 0.30 0.34 -
P/RPS 1.23 0.28 0.17 0.26 0.59 20.14%
P/EPS 7.64 1.60 0.99 1.54 3.69 19.93%
EY 13.09 62.38 100.73 64.96 27.12 -16.63%
DY 0.00 0.00 0.00 8.33 0.00 -
P/NAPS 0.77 0.35 0.41 0.53 0.79 -0.63%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/14 25/02/13 23/02/12 28/02/11 - -
Price 0.365 0.19 0.27 0.28 0.00 -
P/RPS 0.95 0.28 0.24 0.24 0.00 -
P/EPS 5.93 1.60 1.34 1.44 0.00 -
EY 16.85 62.38 74.61 69.60 0.00 -
DY 0.00 0.00 0.00 8.93 0.00 -
P/NAPS 0.60 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