[XINQUAN] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 25.75%
YoY- 19.65%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 640,148 576,678 622,637 622,508 483,876 434,150 446,936 27.03%
PBT 126,544 127,194 136,665 119,708 110,464 110,808 116,254 5.81%
Tax -23,160 -25,741 -24,548 -25,008 -24,672 -18,563 -19,173 13.40%
NP 103,384 101,453 112,117 94,700 85,792 92,245 97,081 4.27%
-
NP to SH 103,384 101,453 112,242 107,886 85,792 92,247 97,081 4.27%
-
Tax Rate 18.30% 20.24% 17.96% 20.89% 22.33% 16.75% 16.49% -
Total Cost 536,764 475,225 510,520 527,808 398,084 341,905 349,854 32.98%
-
Net Worth 381,228 344,530 324,702 350,629 0 120,135 103,278 138.65%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 15,519 10,021 - - - - -
Div Payout % - 15.30% 8.93% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 381,228 344,530 324,702 350,629 0 120,135 103,278 138.65%
NOSH 323,075 310,388 300,650 337,143 393,516 214,527 215,162 31.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 16.15% 17.59% 18.01% 15.21% 17.73% 21.25% 21.72% -
ROE 27.12% 29.45% 34.57% 30.77% 0.00% 76.79% 94.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 198.14 185.79 207.10 184.64 122.96 202.37 207.72 -3.09%
EPS 32.00 33.00 37.33 32.00 28.00 43.00 45.12 -20.45%
DPS 0.00 5.00 3.33 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.11 1.08 1.04 0.00 0.56 0.48 82.04%
Adjusted Per Share Value based on latest NOSH - 340,122
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 131.94 118.86 128.33 128.31 99.73 89.48 92.12 27.03%
EPS 21.31 20.91 23.13 22.24 17.68 19.01 20.01 4.28%
DPS 0.00 3.20 2.07 0.00 0.00 0.00 0.00 -
NAPS 0.7858 0.7101 0.6693 0.7227 0.00 0.2476 0.2129 138.64%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 - - -
Price 1.65 1.33 1.23 1.21 1.33 0.00 0.00 -
P/RPS 0.83 0.72 0.59 0.66 1.08 0.00 0.00 -
P/EPS 5.16 4.07 3.29 3.78 6.10 0.00 0.00 -
EY 19.39 24.58 30.35 26.45 16.39 0.00 0.00 -
DY 0.00 3.76 2.71 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.20 1.14 1.16 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 16/08/10 17/05/10 25/02/10 11/11/09 24/08/09 07/07/09 -
Price 1.60 1.90 1.16 1.14 1.32 1.33 0.00 -
P/RPS 0.81 1.02 0.56 0.62 1.07 0.66 0.00 -
P/EPS 5.00 5.81 3.11 3.56 6.05 3.09 0.00 -
EY 20.00 17.20 32.18 28.07 16.52 32.33 0.00 -
DY 0.00 2.63 2.87 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.71 1.07 1.10 0.00 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