[XINQUAN] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -8.5%
YoY- -4.19%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 673,622 673,349 727,678 763,662 842,839 853,833 835,680 -13.42%
PBT 132,604 139,517 147,085 159,057 167,013 165,937 167,334 -14.40%
Tax -35,965 -36,611 -43,377 -42,991 -42,227 -43,764 -35,128 1.58%
NP 96,639 102,906 103,708 116,066 124,786 122,173 132,206 -18.90%
-
NP to SH 94,953 95,696 116,508 130,139 142,224 143,402 132,171 -19.83%
-
Tax Rate 27.12% 26.24% 29.49% 27.03% 25.28% 26.37% 20.99% -
Total Cost 576,983 570,443 623,970 647,596 718,053 731,660 703,474 -12.41%
-
Net Worth 918,588 633,066 870,639 745,277 647,428 604,625 639,788 27.35%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 918,588 633,066 870,639 745,277 647,428 604,625 639,788 27.35%
NOSH 347,950 316,533 310,942 279,130 262,116 302,312 294,833 11.71%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 14.35% 15.28% 14.25% 15.20% 14.81% 14.31% 15.82% -
ROE 10.34% 15.12% 13.38% 17.46% 21.97% 23.72% 20.66% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 193.60 212.73 234.02 273.59 321.55 282.43 283.44 -22.49%
EPS 27.29 30.23 37.47 46.62 54.26 47.44 44.83 -28.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.00 2.80 2.67 2.47 2.00 2.17 14.00%
Adjusted Per Share Value based on latest NOSH - 279,130
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 138.84 138.79 149.98 157.40 173.72 175.99 172.25 -13.42%
EPS 19.57 19.72 24.01 26.82 29.31 29.56 27.24 -19.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8933 1.3048 1.7945 1.5361 1.3344 1.2462 1.3187 27.35%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.80 1.00 0.94 0.91 0.925 0.91 0.76 -
P/RPS 0.41 0.47 0.40 0.33 0.29 0.32 0.27 32.21%
P/EPS 2.93 3.31 2.51 1.95 1.70 1.92 1.70 43.89%
EY 34.11 30.23 39.86 51.23 58.66 52.13 58.99 -30.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.50 0.34 0.34 0.37 0.46 0.35 -9.79%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 26/05/14 27/02/14 21/11/13 26/08/13 20/05/13 26/02/13 -
Price 0.63 0.945 1.09 0.88 0.92 0.95 0.77 -
P/RPS 0.33 0.44 0.47 0.32 0.29 0.34 0.27 14.35%
P/EPS 2.31 3.13 2.91 1.89 1.70 2.00 1.72 21.79%
EY 43.32 31.99 34.38 52.98 58.98 49.93 58.22 -17.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.47 0.39 0.33 0.37 0.48 0.35 -22.29%

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