[XINQUAN] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -1.06%
YoY- 14.45%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 684,231 666,876 635,226 588,102 555,236 497,541 441,817 33.89%
PBT 135,722 134,676 131,327 124,657 122,221 111,551 106,546 17.52%
Tax -34,994 -32,760 -23,884 -23,778 -20,261 -18,838 -19,479 47.83%
NP 100,728 101,916 107,443 100,879 101,960 92,713 87,067 10.21%
-
NP to SH 100,728 101,916 107,443 100,879 101,960 92,713 87,065 10.21%
-
Tax Rate 25.78% 24.33% 18.19% 19.07% 16.58% 16.89% 18.28% -
Total Cost 583,503 564,960 527,783 487,223 453,276 404,828 354,750 39.38%
-
Net Worth 321,466 386,007 323,075 307,014 353,624 353,727 0 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 7,675 7,675 7,675 7,675 - - - -
Div Payout % 7.62% 7.53% 7.14% 7.61% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 321,466 386,007 323,075 307,014 353,624 353,727 0 -
NOSH 321,466 303,942 323,075 307,014 327,430 340,122 393,516 -12.62%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 14.72% 15.28% 16.91% 17.15% 18.36% 18.63% 19.71% -
ROE 31.33% 26.40% 33.26% 32.86% 28.83% 26.21% 0.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 212.85 219.41 196.62 191.56 169.57 146.28 112.27 53.24%
EPS 31.33 33.53 33.26 32.86 31.14 27.26 22.12 26.14%
DPS 2.39 2.53 2.38 2.50 0.00 0.00 0.00 -
NAPS 1.00 1.27 1.00 1.00 1.08 1.04 0.00 -
Adjusted Per Share Value based on latest NOSH - 307,014
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 141.03 137.45 130.93 121.22 114.44 102.55 91.06 33.89%
EPS 20.76 21.01 22.15 20.79 21.02 19.11 17.95 10.19%
DPS 1.58 1.58 1.58 1.58 0.00 0.00 0.00 -
NAPS 0.6626 0.7956 0.6659 0.6328 0.7289 0.7291 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.20 1.48 1.65 1.33 1.23 1.21 1.33 -
P/RPS 0.56 0.67 0.84 0.69 0.73 0.83 1.18 -39.18%
P/EPS 3.83 4.41 4.96 4.05 3.95 4.44 6.01 -25.96%
EY 26.11 22.66 20.16 24.71 25.32 22.53 16.64 35.06%
DY 1.99 1.71 1.44 1.88 0.00 0.00 0.00 -
P/NAPS 1.20 1.17 1.65 1.33 1.14 1.16 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 18/05/11 18/02/11 18/11/10 16/08/10 17/05/10 25/02/10 - -
Price 1.16 1.40 1.60 1.90 1.16 1.14 0.00 -
P/RPS 0.54 0.64 0.81 0.99 0.68 0.78 0.00 -
P/EPS 3.70 4.18 4.81 5.78 3.73 4.18 0.00 -
EY 27.01 23.95 20.79 17.29 26.84 23.91 0.00 -
DY 2.06 1.80 1.48 1.32 0.00 0.00 0.00 -
P/NAPS 1.16 1.10 1.60 1.90 1.07 1.10 0.00 -

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