[XINQUAN] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 1.9%
YoY- 20.51%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 748,207 716,085 735,934 640,148 576,678 622,637 622,508 13.08%
PBT 155,673 141,772 140,648 126,544 127,194 136,665 119,708 19.19%
Tax -29,555 -35,342 -38,362 -23,160 -25,741 -24,548 -25,008 11.81%
NP 126,118 106,429 102,286 103,384 101,453 112,117 94,700 21.10%
-
NP to SH 126,118 106,429 102,286 103,384 101,453 112,242 107,886 11.00%
-
Tax Rate 18.99% 24.93% 27.28% 18.30% 20.24% 17.96% 20.89% -
Total Cost 622,089 609,656 633,648 536,764 475,225 510,520 527,808 11.61%
-
Net Worth 491,829 303,552 401,523 381,228 344,530 324,702 350,629 25.38%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - 15,519 10,021 - -
Div Payout % - - - - 15.30% 8.93% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 491,829 303,552 401,523 381,228 344,530 324,702 350,629 25.38%
NOSH 311,284 303,552 316,160 323,075 310,388 300,650 337,143 -5.19%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 16.86% 14.86% 13.90% 16.15% 17.59% 18.01% 15.21% -
ROE 25.64% 35.06% 25.47% 27.12% 29.45% 34.57% 30.77% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 240.36 235.90 232.77 198.14 185.79 207.10 184.64 19.27%
EPS 41.00 34.67 34.00 32.00 33.00 37.33 32.00 18.01%
DPS 0.00 0.00 0.00 0.00 5.00 3.33 0.00 -
NAPS 1.58 1.00 1.27 1.18 1.11 1.08 1.04 32.25%
Adjusted Per Share Value based on latest NOSH - 323,075
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 154.22 147.59 151.69 131.94 118.86 128.33 128.31 13.08%
EPS 25.99 21.94 21.08 21.31 20.91 23.13 22.24 10.97%
DPS 0.00 0.00 0.00 0.00 3.20 2.07 0.00 -
NAPS 1.0137 0.6257 0.8276 0.7858 0.7101 0.6693 0.7227 25.38%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.12 1.20 1.48 1.65 1.33 1.23 1.21 -
P/RPS 0.47 0.51 0.64 0.83 0.72 0.59 0.66 -20.30%
P/EPS 2.76 3.42 4.57 5.16 4.07 3.29 3.78 -18.96%
EY 36.17 29.22 21.86 19.39 24.58 30.35 26.45 23.27%
DY 0.00 0.00 0.00 0.00 3.76 2.71 0.00 -
P/NAPS 0.71 1.20 1.17 1.40 1.20 1.14 1.16 -27.97%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 18/05/11 18/02/11 18/11/10 16/08/10 17/05/10 25/02/10 -
Price 0.98 1.16 1.40 1.60 1.90 1.16 1.14 -
P/RPS 0.41 0.49 0.60 0.81 1.02 0.56 0.62 -24.15%
P/EPS 2.42 3.31 4.33 5.00 5.81 3.11 3.56 -22.74%
EY 41.34 30.23 23.11 20.00 17.20 32.18 28.07 29.53%
DY 0.00 0.00 0.00 0.00 2.63 2.87 0.00 -
P/NAPS 0.62 1.16 1.10 1.36 1.71 1.07 1.10 -31.83%

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