[XINQUAN] YoY Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -9.61%
YoY- 9.98%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 845,145 868,657 748,207 576,678 434,150 327,639 20.85%
PBT 176,998 162,183 155,673 127,194 110,808 75,842 18.45%
Tax -41,175 -37,150 -29,555 -25,741 -18,563 -9,248 34.78%
NP 135,823 125,033 126,118 101,453 92,245 66,594 15.31%
-
NP to SH 152,868 125,033 126,118 101,453 92,247 66,596 18.06%
-
Tax Rate 23.26% 22.91% 18.99% 20.24% 16.75% 12.19% -
Total Cost 709,322 743,624 622,089 475,225 341,905 261,045 22.11%
-
Net Worth 871,065 619,677 491,829 344,530 120,135 98,819 54.50%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - 15,519 - - -
Div Payout % - - - 15.30% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 871,065 619,677 491,829 344,530 120,135 98,819 54.50%
NOSH 345,660 305,260 311,284 310,388 214,527 214,825 9.97%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 16.07% 14.39% 16.86% 17.59% 21.25% 20.33% -
ROE 17.55% 20.18% 25.64% 29.45% 76.79% 67.39% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 244.50 284.56 240.36 185.79 202.37 152.51 9.89%
EPS 44.00 41.00 41.00 33.00 43.00 31.00 7.25%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.52 2.03 1.58 1.11 0.56 0.46 40.49%
Adjusted Per Share Value based on latest NOSH - 307,014
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 174.20 179.04 154.22 118.86 89.48 67.53 20.85%
EPS 31.51 25.77 25.99 20.91 19.01 13.73 18.06%
DPS 0.00 0.00 0.00 3.20 0.00 0.00 -
NAPS 1.7954 1.2772 1.0137 0.7101 0.2476 0.2037 54.50%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 - - -
Price 0.925 0.89 1.12 1.33 0.00 0.00 -
P/RPS 0.38 0.31 0.47 0.72 0.00 0.00 -
P/EPS 2.09 2.17 2.76 4.07 0.00 0.00 -
EY 47.81 46.02 36.17 24.58 0.00 0.00 -
DY 0.00 0.00 0.00 3.76 0.00 0.00 -
P/NAPS 0.37 0.44 0.71 1.20 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/13 27/08/12 26/08/11 16/08/10 24/08/09 - -
Price 0.92 0.86 0.98 1.90 1.33 0.00 -
P/RPS 0.38 0.30 0.41 1.02 0.66 0.00 -
P/EPS 2.08 2.10 2.42 5.81 3.09 0.00 -
EY 48.07 47.63 41.34 17.20 32.33 0.00 -
DY 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.37 0.42 0.62 1.71 2.38 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