[XINQUAN] QoQ Quarter Result on 30-Sep-2010 [#1]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 33.64%
YoY- 20.51%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 196,081 181,695 198,748 160,037 135,695 170,170 179,660 6.02%
PBT 46,362 38,415 35,807 31,636 27,214 38,694 34,898 20.91%
Tax -2,304 -7,982 -12,864 -5,790 -7,874 -6,487 -6,504 -50.03%
NP 44,058 30,433 22,943 25,846 19,340 32,207 28,394 34.13%
-
NP to SH 44,058 30,433 22,943 25,846 19,340 32,743 30,611 27.56%
-
Tax Rate 4.97% 20.78% 35.93% 18.30% 28.93% 16.76% 18.64% -
Total Cost 152,023 151,262 175,805 134,191 116,355 137,963 151,266 0.33%
-
Net Worth 437,188 321,466 386,007 381,228 307,014 353,624 353,727 15.21%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 5,948 - - - 7,675 8,185 - -
Div Payout % 13.50% - - - 39.69% 25.00% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 437,188 321,466 386,007 381,228 307,014 353,624 353,727 15.21%
NOSH 297,407 321,466 303,942 323,075 307,014 327,430 340,122 -8.58%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 22.47% 16.75% 11.54% 16.15% 14.25% 18.93% 15.80% -
ROE 10.08% 9.47% 5.94% 6.78% 6.30% 9.26% 8.65% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 65.93 56.52 65.39 49.54 44.20 51.97 52.82 15.97%
EPS 14.00 10.00 7.00 8.00 6.00 10.00 9.00 34.36%
DPS 2.00 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 1.47 1.00 1.27 1.18 1.00 1.08 1.04 26.02%
Adjusted Per Share Value based on latest NOSH - 323,075
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 40.41 37.45 40.96 32.99 27.97 35.07 37.03 6.01%
EPS 9.08 6.27 4.73 5.33 3.99 6.75 6.31 27.54%
DPS 1.23 0.00 0.00 0.00 1.58 1.69 0.00 -
NAPS 0.9011 0.6626 0.7956 0.7858 0.6328 0.7289 0.7291 15.21%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.12 1.20 1.48 1.65 1.33 1.23 1.21 -
P/RPS 1.70 2.12 2.26 3.33 3.01 2.37 2.29 -18.05%
P/EPS 7.56 12.68 19.61 20.63 21.11 12.30 13.44 -31.92%
EY 13.23 7.89 5.10 4.85 4.74 8.13 7.44 46.93%
DY 1.79 0.00 0.00 0.00 1.88 2.03 0.00 -
P/NAPS 0.76 1.20 1.17 1.40 1.33 1.14 1.16 -24.62%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 18/05/11 18/02/11 18/11/10 16/08/10 17/05/10 25/02/10 -
Price 0.98 1.16 1.40 1.60 1.90 1.16 1.14 -
P/RPS 1.49 2.05 2.14 3.23 4.30 2.23 2.16 -21.98%
P/EPS 6.62 12.25 18.55 20.00 30.16 11.60 12.67 -35.20%
EY 15.12 8.16 5.39 5.00 3.32 8.62 7.89 54.46%
DY 2.04 0.00 0.00 0.00 1.32 2.16 0.00 -
P/NAPS 0.67 1.16 1.10 1.36 1.90 1.07 1.10 -28.21%

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