[XINQUAN] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 4.05%
YoY- -5.18%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 891,990 829,860 748,207 716,085 735,934 640,148 576,678 33.64%
PBT 195,180 173,624 155,673 141,772 140,648 126,544 127,194 32.93%
Tax -34,186 -36,944 -29,555 -35,342 -38,362 -23,160 -25,741 20.76%
NP 160,994 136,680 126,118 106,429 102,286 103,384 101,453 35.93%
-
NP to SH 159,970 136,680 126,118 106,429 102,286 103,384 101,453 35.35%
-
Tax Rate 17.52% 21.28% 18.99% 24.93% 27.28% 18.30% 20.24% -
Total Cost 730,996 693,180 622,089 609,656 633,648 536,764 475,225 33.14%
-
Net Worth 312,490 539,509 491,829 303,552 401,523 381,228 344,530 -6.28%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - 15,519 -
Div Payout % - - - - - - 15.30% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 312,490 539,509 491,829 303,552 401,523 381,228 344,530 -6.28%
NOSH 312,490 319,236 311,284 303,552 316,160 323,075 310,388 0.44%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 18.05% 16.47% 16.86% 14.86% 13.90% 16.15% 17.59% -
ROE 51.19% 25.33% 25.64% 35.06% 25.47% 27.12% 29.45% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 285.45 259.95 240.36 235.90 232.77 198.14 185.79 33.04%
EPS 52.00 44.00 41.00 34.67 34.00 32.00 33.00 35.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.00 1.69 1.58 1.00 1.27 1.18 1.11 -6.70%
Adjusted Per Share Value based on latest NOSH - 321,466
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 183.85 171.05 154.22 147.59 151.69 131.94 118.86 33.64%
EPS 32.97 28.17 25.99 21.94 21.08 21.31 20.91 35.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.20 -
NAPS 0.6441 1.112 1.0137 0.6257 0.8276 0.7858 0.7101 -6.27%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.74 0.90 1.12 1.20 1.48 1.65 1.33 -
P/RPS 0.26 0.35 0.47 0.51 0.64 0.83 0.72 -49.19%
P/EPS 1.45 2.10 2.76 3.42 4.57 5.16 4.07 -49.65%
EY 69.18 47.57 36.17 29.22 21.86 19.39 24.58 98.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.76 -
P/NAPS 0.74 0.53 0.71 1.20 1.17 1.40 1.20 -27.48%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 18/11/11 26/08/11 18/05/11 18/02/11 18/11/10 16/08/10 -
Price 0.96 0.94 0.98 1.16 1.40 1.60 1.90 -
P/RPS 0.34 0.36 0.41 0.49 0.60 0.81 1.02 -51.82%
P/EPS 1.88 2.20 2.42 3.31 4.33 5.00 5.81 -52.77%
EY 53.32 45.55 41.34 30.23 23.11 20.00 17.20 112.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.63 -
P/NAPS 0.96 0.56 0.62 1.16 1.10 1.36 1.71 -31.87%

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