[XINQUAN] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 4.04%
YoY- 15.62%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 735,934 640,148 576,678 622,637 622,508 483,876 434,150 42.03%
PBT 140,648 126,544 127,194 136,665 119,708 110,464 110,808 17.17%
Tax -38,362 -23,160 -25,741 -24,548 -25,008 -24,672 -18,563 62.02%
NP 102,286 103,384 101,453 112,117 94,700 85,792 92,245 7.11%
-
NP to SH 102,286 103,384 101,453 112,242 107,886 85,792 92,247 7.10%
-
Tax Rate 27.28% 18.30% 20.24% 17.96% 20.89% 22.33% 16.75% -
Total Cost 633,648 536,764 475,225 510,520 527,808 398,084 341,905 50.70%
-
Net Worth 401,523 381,228 344,530 324,702 350,629 0 120,135 123.05%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 15,519 10,021 - - - -
Div Payout % - - 15.30% 8.93% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 401,523 381,228 344,530 324,702 350,629 0 120,135 123.05%
NOSH 316,160 323,075 310,388 300,650 337,143 393,516 214,527 29.41%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.90% 16.15% 17.59% 18.01% 15.21% 17.73% 21.25% -
ROE 25.47% 27.12% 29.45% 34.57% 30.77% 0.00% 76.79% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 232.77 198.14 185.79 207.10 184.64 122.96 202.37 9.75%
EPS 34.00 32.00 33.00 37.33 32.00 28.00 43.00 -14.45%
DPS 0.00 0.00 5.00 3.33 0.00 0.00 0.00 -
NAPS 1.27 1.18 1.11 1.08 1.04 0.00 0.56 72.35%
Adjusted Per Share Value based on latest NOSH - 327,430
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 151.69 131.94 118.86 128.33 128.31 99.73 89.48 42.03%
EPS 21.08 21.31 20.91 23.13 22.24 17.68 19.01 7.11%
DPS 0.00 0.00 3.20 2.07 0.00 0.00 0.00 -
NAPS 0.8276 0.7858 0.7101 0.6693 0.7227 0.00 0.2476 123.06%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 - -
Price 1.48 1.65 1.33 1.23 1.21 1.33 0.00 -
P/RPS 0.64 0.83 0.72 0.59 0.66 1.08 0.00 -
P/EPS 4.57 5.16 4.07 3.29 3.78 6.10 0.00 -
EY 21.86 19.39 24.58 30.35 26.45 16.39 0.00 -
DY 0.00 0.00 3.76 2.71 0.00 0.00 0.00 -
P/NAPS 1.17 1.40 1.20 1.14 1.16 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 18/11/10 16/08/10 17/05/10 25/02/10 11/11/09 24/08/09 -
Price 1.40 1.60 1.90 1.16 1.14 1.32 1.33 -
P/RPS 0.60 0.81 1.02 0.56 0.62 1.07 0.66 -6.14%
P/EPS 4.33 5.00 5.81 3.11 3.56 6.05 3.09 25.14%
EY 23.11 20.00 17.20 32.18 28.07 16.52 32.33 -20.00%
DY 0.00 0.00 2.63 2.87 0.00 0.00 0.00 -
P/NAPS 1.10 1.36 1.71 1.07 1.10 0.00 2.38 -40.13%

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