[XINQUAN] QoQ Quarter Result on 31-Mar-2012 [#3]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 1.54%
YoY- 30.27%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 203,250 217,469 192,898 222,063 224,310 207,465 196,081 2.41%
PBT 42,980 49,203 26,488 48,663 47,432 43,406 46,362 -4.90%
Tax -7,600 -9,007 -9,502 -9,019 -7,911 -9,236 -2,304 120.79%
NP 35,380 40,196 16,986 39,644 39,521 34,170 44,058 -13.54%
-
NP to SH 35,380 40,161 16,986 39,644 39,044 34,170 44,058 -13.54%
-
Tax Rate 17.68% 18.31% 35.87% 18.53% 16.68% 21.28% 4.97% -
Total Cost 167,870 177,273 175,912 182,419 184,789 173,295 152,023 6.80%
-
Net Worth 639,788 613,100 563,485 553,722 302,720 539,509 437,188 28.74%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - 5,948 -
Div Payout % - - - - - - 13.50% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 639,788 613,100 563,485 553,722 302,720 539,509 437,188 28.74%
NOSH 294,833 306,550 286,033 297,700 302,720 319,236 297,407 -0.57%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 17.41% 18.48% 8.81% 17.85% 17.62% 16.47% 22.47% -
ROE 5.53% 6.55% 3.01% 7.16% 12.90% 6.33% 10.08% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 68.94 70.94 67.44 74.59 74.10 64.99 65.93 3.00%
EPS 12.00 13.00 6.00 13.00 13.00 11.00 14.00 -9.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.17 2.00 1.97 1.86 1.00 1.69 1.47 29.49%
Adjusted Per Share Value based on latest NOSH - 297,700
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 41.89 44.82 39.76 45.77 46.23 42.76 40.41 2.41%
EPS 7.29 8.28 3.50 8.17 8.05 7.04 9.08 -13.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.23 -
NAPS 1.3187 1.2637 1.1614 1.1413 0.6239 1.112 0.9011 28.75%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.76 0.74 0.89 0.92 0.74 0.90 1.12 -
P/RPS 1.10 1.04 1.32 1.23 1.00 1.38 1.70 -25.09%
P/EPS 6.33 5.65 14.99 6.91 5.74 8.41 7.56 -11.11%
EY 15.79 17.70 6.67 14.47 17.43 11.89 13.23 12.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.79 -
P/NAPS 0.35 0.37 0.45 0.49 0.74 0.53 0.76 -40.22%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 16/11/12 27/08/12 17/05/12 22/02/12 18/11/11 26/08/11 -
Price 0.77 0.74 0.86 0.86 0.96 0.94 0.98 -
P/RPS 1.12 1.04 1.28 1.15 1.30 1.45 1.49 -17.25%
P/EPS 6.42 5.65 14.48 6.46 7.44 8.78 6.62 -2.01%
EY 15.58 17.70 6.91 15.48 13.44 11.39 15.12 2.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.04 -
P/NAPS 0.35 0.37 0.44 0.46 0.96 0.56 0.67 -35.00%

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