[XINQUAN] YoY TTM Result on 31-Dec-2008 [#2]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 809,551 666,876 497,541 292,295 40.43%
PBT 175,615 134,676 111,551 76,096 32.14%
Tax -27,433 -32,760 -18,838 -12,121 31.29%
NP 148,182 101,916 92,713 63,975 32.31%
-
NP to SH 147,705 101,916 92,713 63,973 32.16%
-
Tax Rate 15.62% 24.33% 16.89% 15.93% -
Total Cost 661,369 564,960 404,828 228,320 42.54%
-
Net Worth 302,720 386,007 353,727 0 -
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 5,948 7,675 - - -
Div Payout % 4.03% 7.53% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 302,720 386,007 353,727 0 -
NOSH 302,720 303,942 340,122 207,472 13.42%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 18.30% 15.28% 18.63% 21.89% -
ROE 48.79% 26.40% 26.21% 0.00% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 267.43 219.41 146.28 140.88 23.81%
EPS 48.79 33.53 27.26 30.83 16.53%
DPS 1.96 2.53 0.00 0.00 -
NAPS 1.00 1.27 1.04 0.00 -
Adjusted Per Share Value based on latest NOSH - 207,472
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 166.86 137.45 102.55 60.25 40.43%
EPS 30.44 21.01 19.11 13.19 32.14%
DPS 1.23 1.58 0.00 0.00 -
NAPS 0.6239 0.7956 0.7291 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 30/12/11 30/12/10 31/12/09 - -
Price 0.74 1.48 1.21 0.00 -
P/RPS 0.28 0.67 0.83 0.00 -
P/EPS 1.52 4.41 4.44 0.00 -
EY 65.94 22.66 22.53 0.00 -
DY 2.66 1.71 0.00 0.00 -
P/NAPS 0.74 1.17 1.16 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 22/02/12 18/02/11 25/02/10 - -
Price 0.96 1.40 1.14 0.00 -
P/RPS 0.36 0.64 0.78 0.00 -
P/EPS 1.97 4.18 4.18 0.00 -
EY 50.83 23.95 23.91 0.00 -
DY 2.05 1.80 0.00 0.00 -
P/NAPS 0.96 1.10 1.10 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