[XINQUAN] QoQ 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 716,085 735,934 640,148 576,678 622,637 622,508 483,876 29.89%
PBT 141,772 140,648 126,544 127,194 136,665 119,708 110,464 18.11%
Tax -35,342 -38,362 -23,160 -25,741 -24,548 -25,008 -24,672 27.10%
NP 106,429 102,286 103,384 101,453 112,117 94,700 85,792 15.46%
-
NP to SH 106,429 102,286 103,384 101,453 112,242 107,886 85,792 15.46%
-
Tax Rate 24.93% 27.28% 18.30% 20.24% 17.96% 20.89% 22.33% -
Total Cost 609,656 633,648 536,764 475,225 510,520 527,808 398,084 32.89%
-
Net Worth 303,552 401,523 381,228 344,530 324,702 350,629 0 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 15,519 10,021 - - -
Div Payout % - - - 15.30% 8.93% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 303,552 401,523 381,228 344,530 324,702 350,629 0 -
NOSH 303,552 316,160 323,075 310,388 300,650 337,143 393,516 -15.90%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 14.86% 13.90% 16.15% 17.59% 18.01% 15.21% 17.73% -
ROE 35.06% 25.47% 27.12% 29.45% 34.57% 30.77% 0.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 235.90 232.77 198.14 185.79 207.10 184.64 122.96 54.45%
EPS 34.67 34.00 32.00 33.00 37.33 32.00 28.00 15.32%
DPS 0.00 0.00 0.00 5.00 3.33 0.00 0.00 -
NAPS 1.00 1.27 1.18 1.11 1.08 1.04 0.00 -
Adjusted Per Share Value based on latest NOSH - 307,014
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 147.59 151.69 131.94 118.86 128.33 128.31 99.73 29.89%
EPS 21.94 21.08 21.31 20.91 23.13 22.24 17.68 15.49%
DPS 0.00 0.00 0.00 3.20 2.07 0.00 0.00 -
NAPS 0.6257 0.8276 0.7858 0.7101 0.6693 0.7227 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.20 1.48 1.65 1.33 1.23 1.21 1.33 -
P/RPS 0.51 0.64 0.83 0.72 0.59 0.66 1.08 -39.38%
P/EPS 3.42 4.57 5.16 4.07 3.29 3.78 6.10 -32.03%
EY 29.22 21.86 19.39 24.58 30.35 26.45 16.39 47.08%
DY 0.00 0.00 0.00 3.76 2.71 0.00 0.00 -
P/NAPS 1.20 1.17 1.40 1.20 1.14 1.16 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 18/05/11 18/02/11 18/11/10 16/08/10 17/05/10 25/02/10 11/11/09 -
Price 1.16 1.40 1.60 1.90 1.16 1.14 1.32 -
P/RPS 0.49 0.60 0.81 1.02 0.56 0.62 1.07 -40.61%
P/EPS 3.31 4.33 5.00 5.81 3.11 3.56 6.05 -33.13%
EY 30.23 23.11 20.00 17.20 32.18 28.07 16.52 49.66%
DY 0.00 0.00 0.00 2.63 2.87 0.00 0.00 -
P/NAPS 1.16 1.10 1.36 1.71 1.07 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