[XINQUAN] YoY Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 58.0%
YoY- 24.31%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 688,441 845,145 868,657 748,207 576,678 434,150 327,639 13.16%
PBT 135,764 176,998 162,183 155,673 127,194 110,808 75,842 10.18%
Tax -36,851 -41,175 -37,150 -29,555 -25,741 -18,563 -9,248 25.89%
NP 98,913 135,823 125,033 126,118 101,453 92,245 66,594 6.81%
-
NP to SH 97,025 152,868 125,033 126,118 101,453 92,247 66,596 6.46%
-
Tax Rate 27.14% 23.26% 22.91% 18.99% 20.24% 16.75% 12.19% -
Total Cost 589,528 709,322 743,624 622,089 475,225 341,905 261,045 14.53%
-
Net Worth 968,523 871,065 619,677 491,829 344,530 120,135 98,819 46.26%
Dividend
30/06/14 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 968,523 871,065 619,677 491,829 344,530 120,135 98,819 46.26%
NOSH 310,424 345,660 305,260 311,284 310,388 214,527 214,825 6.32%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 14.37% 16.07% 14.39% 16.86% 17.59% 21.25% 20.33% -
ROE 10.02% 17.55% 20.18% 25.64% 29.45% 76.79% 67.39% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 221.77 244.50 284.56 240.36 185.79 202.37 152.51 6.43%
EPS 32.00 44.00 41.00 41.00 33.00 43.00 31.00 0.53%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.12 2.52 2.03 1.58 1.11 0.56 0.46 37.56%
Adjusted Per Share Value based on latest NOSH - 297,407
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 141.90 174.20 179.04 154.22 118.86 89.48 67.53 13.16%
EPS 20.00 31.51 25.77 25.99 20.91 19.01 13.73 6.46%
DPS 0.00 0.00 0.00 0.00 3.20 0.00 0.00 -
NAPS 1.9963 1.7954 1.2772 1.0137 0.7101 0.2476 0.2037 46.26%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 - - -
Price 0.80 0.925 0.89 1.12 1.33 0.00 0.00 -
P/RPS 0.36 0.38 0.31 0.47 0.72 0.00 0.00 -
P/EPS 2.56 2.09 2.17 2.76 4.07 0.00 0.00 -
EY 39.07 47.81 46.02 36.17 24.58 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 3.76 0.00 0.00 -
P/NAPS 0.26 0.37 0.44 0.71 1.20 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 26/08/13 27/08/12 26/08/11 16/08/10 24/08/09 - -
Price 0.63 0.92 0.86 0.98 1.90 1.33 0.00 -
P/RPS 0.28 0.38 0.30 0.41 1.02 0.66 0.00 -
P/EPS 2.02 2.08 2.10 2.42 5.81 3.09 0.00 -
EY 49.61 48.07 47.63 41.34 17.20 32.33 0.00 -
DY 0.00 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.20 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