[XINQUAN] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -12.85%
YoY- 30.99%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 808,242 869,876 868,657 871,952 891,990 829,860 748,207 5.25%
PBT 176,854 196,812 162,183 175,092 195,180 173,624 155,673 8.83%
Tax -31,904 -36,028 -37,150 -35,676 -34,186 -36,944 -29,555 5.20%
NP 144,950 160,784 125,033 139,416 160,994 136,680 126,118 9.67%
-
NP to SH 144,950 160,644 125,033 139,416 159,970 136,680 126,118 9.67%
-
Tax Rate 18.04% 18.31% 22.91% 20.38% 17.52% 21.28% 18.99% -
Total Cost 663,292 709,092 743,624 732,536 730,996 693,180 622,089 4.34%
-
Net Worth 655,294 613,100 619,677 575,348 312,490 539,509 491,829 20.97%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 655,294 613,100 619,677 575,348 312,490 539,509 491,829 20.97%
NOSH 294,833 306,550 305,260 309,327 312,490 319,236 311,284 -3.53%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 17.93% 18.48% 14.39% 15.99% 18.05% 16.47% 16.86% -
ROE 22.12% 26.20% 20.18% 24.23% 51.19% 25.33% 25.64% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 267.65 283.76 284.56 281.89 285.45 259.95 240.36 7.39%
EPS 48.00 52.00 41.00 45.33 52.00 44.00 41.00 11.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.00 2.03 1.86 1.00 1.69 1.58 23.43%
Adjusted Per Share Value based on latest NOSH - 297,700
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 166.59 179.29 179.04 179.72 183.85 171.05 154.22 5.25%
EPS 29.88 33.11 25.77 28.74 32.97 28.17 25.99 9.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3507 1.2637 1.2772 1.1859 0.6441 1.112 1.0137 20.98%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.76 0.74 0.89 0.92 0.74 0.90 1.12 -
P/RPS 0.28 0.26 0.31 0.33 0.26 0.35 0.47 -29.08%
P/EPS 1.58 1.41 2.17 2.04 1.45 2.10 2.76 -30.93%
EY 63.16 70.82 46.02 48.99 69.18 47.57 36.17 44.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.44 0.49 0.74 0.53 0.71 -37.46%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 16/11/12 27/08/12 17/05/12 22/02/12 18/11/11 26/08/11 -
Price 0.77 0.74 0.86 0.86 0.96 0.94 0.98 -
P/RPS 0.29 0.26 0.30 0.31 0.34 0.36 0.41 -20.53%
P/EPS 1.60 1.41 2.10 1.91 1.88 2.20 2.42 -24.01%
EY 62.34 70.82 47.63 52.41 53.32 45.55 41.34 31.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.42 0.46 0.96 0.56 0.62 -31.57%

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