[XINQUAN] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 17.04%
YoY- 56.39%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 869,876 868,657 871,952 891,990 829,860 748,207 716,085 13.80%
PBT 196,812 162,183 175,092 195,180 173,624 155,673 141,772 24.36%
Tax -36,028 -37,150 -35,676 -34,186 -36,944 -29,555 -35,342 1.28%
NP 160,784 125,033 139,416 160,994 136,680 126,118 106,429 31.56%
-
NP to SH 160,644 125,033 139,416 159,970 136,680 126,118 106,429 31.48%
-
Tax Rate 18.31% 22.91% 20.38% 17.52% 21.28% 18.99% 24.93% -
Total Cost 709,092 743,624 732,536 730,996 693,180 622,089 609,656 10.56%
-
Net Worth 613,100 619,677 575,348 312,490 539,509 491,829 303,552 59.57%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 613,100 619,677 575,348 312,490 539,509 491,829 303,552 59.57%
NOSH 306,550 305,260 309,327 312,490 319,236 311,284 303,552 0.65%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 18.48% 14.39% 15.99% 18.05% 16.47% 16.86% 14.86% -
ROE 26.20% 20.18% 24.23% 51.19% 25.33% 25.64% 35.06% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 283.76 284.56 281.89 285.45 259.95 240.36 235.90 13.06%
EPS 52.00 41.00 45.33 52.00 44.00 41.00 34.67 30.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.03 1.86 1.00 1.69 1.58 1.00 58.53%
Adjusted Per Share Value based on latest NOSH - 302,720
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 179.29 179.04 179.72 183.85 171.05 154.22 147.59 13.80%
EPS 33.11 25.77 28.74 32.97 28.17 25.99 21.94 31.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2637 1.2772 1.1859 0.6441 1.112 1.0137 0.6257 59.57%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.74 0.89 0.92 0.74 0.90 1.12 1.20 -
P/RPS 0.26 0.31 0.33 0.26 0.35 0.47 0.51 -36.10%
P/EPS 1.41 2.17 2.04 1.45 2.10 2.76 3.42 -44.51%
EY 70.82 46.02 48.99 69.18 47.57 36.17 29.22 80.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.44 0.49 0.74 0.53 0.71 1.20 -54.26%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 16/11/12 27/08/12 17/05/12 22/02/12 18/11/11 26/08/11 18/05/11 -
Price 0.74 0.86 0.86 0.96 0.94 0.98 1.16 -
P/RPS 0.26 0.30 0.31 0.34 0.36 0.41 0.49 -34.38%
P/EPS 1.41 2.10 1.91 1.88 2.20 2.42 3.31 -43.29%
EY 70.82 47.63 52.41 53.32 45.55 41.34 30.23 76.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.46 0.96 0.56 0.62 1.16 -53.21%

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