[XINQUAN] YoY TTM 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- 6.24%
YoY- 55.78%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 825,572 673,349 853,833 849,919 684,231 555,236 398,940 12.88%
PBT 207,250 139,517 165,937 185,863 135,722 122,221 102,795 12.39%
Tax -49,490 -36,611 -43,764 -28,470 -34,994 -20,261 -16,446 20.14%
NP 157,760 102,906 122,173 157,393 100,728 101,960 86,349 10.56%
-
NP to SH 134,345 95,696 143,402 156,916 100,728 101,960 86,347 7.64%
-
Tax Rate 23.88% 26.24% 26.37% 15.32% 25.78% 16.58% 16.00% -
Total Cost 667,812 570,443 731,660 692,526 583,503 453,276 312,591 13.48%
-
Net Worth 82,804,285 633,066 604,625 553,722 321,466 353,624 0 -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - 5,948 7,675 - - -
Div Payout % - - - 3.79% 7.62% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 82,804,285 633,066 604,625 553,722 321,466 353,624 0 -
NOSH 27,601,428 316,533 302,312 297,700 321,466 327,430 215,207 124.48%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 19.11% 15.28% 14.31% 18.52% 14.72% 18.36% 21.64% -
ROE 0.16% 15.12% 23.72% 28.34% 31.33% 28.83% 0.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.99 212.73 282.43 285.50 212.85 169.57 185.37 -49.71%
EPS 0.49 30.23 47.44 52.71 31.33 31.14 40.12 -51.99%
DPS 0.00 0.00 0.00 2.00 2.39 0.00 0.00 -
NAPS 3.00 2.00 2.00 1.86 1.00 1.08 0.00 -
Adjusted Per Share Value based on latest NOSH - 297,700
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 170.16 138.79 175.99 175.18 141.03 114.44 82.23 12.87%
EPS 27.69 19.72 29.56 32.34 20.76 21.02 17.80 7.63%
DPS 0.00 0.00 0.00 1.23 1.58 0.00 0.00 -
NAPS 170.6709 1.3048 1.2462 1.1413 0.6626 0.7289 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 - -
Price 0.54 1.00 0.91 0.92 1.20 1.23 0.00 -
P/RPS 18.05 0.47 0.32 0.32 0.56 0.73 0.00 -
P/EPS 110.94 3.31 1.92 1.75 3.83 3.95 0.00 -
EY 0.90 30.23 52.13 57.29 26.11 25.32 0.00 -
DY 0.00 0.00 0.00 2.17 1.99 0.00 0.00 -
P/NAPS 0.18 0.50 0.46 0.49 1.20 1.14 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 26/05/14 20/05/13 17/05/12 18/05/11 17/05/10 - -
Price 0.59 0.945 0.95 0.86 1.16 1.16 0.00 -
P/RPS 19.73 0.44 0.34 0.30 0.54 0.68 0.00 -
P/EPS 121.22 3.13 2.00 1.63 3.70 3.73 0.00 -
EY 0.82 31.99 49.93 61.29 27.01 26.84 0.00 -
DY 0.00 0.00 0.00 2.32 2.06 0.00 0.00 -
P/NAPS 0.20 0.47 0.48 0.46 1.16 1.07 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