[XINQUAN] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 6.49%
YoY- 44.93%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 635,226 588,102 555,236 497,541 441,817 414,330 398,940 36.31%
PBT 131,327 124,657 122,221 111,551 106,546 105,884 102,795 17.72%
Tax -23,884 -23,778 -20,261 -18,838 -19,479 -17,738 -16,446 28.21%
NP 107,443 100,879 101,960 92,713 87,067 88,146 86,349 15.67%
-
NP to SH 107,443 100,879 101,960 92,713 87,065 88,144 86,347 15.67%
-
Tax Rate 18.19% 19.07% 16.58% 16.89% 18.28% 16.75% 16.00% -
Total Cost 527,783 487,223 453,276 404,828 354,750 326,184 312,591 41.74%
-
Net Worth 323,075 307,014 353,624 353,727 0 123,132 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 7,675 7,675 - - - - - -
Div Payout % 7.14% 7.61% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 323,075 307,014 353,624 353,727 0 123,132 0 -
NOSH 323,075 307,014 327,430 340,122 393,516 219,880 215,207 31.07%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 16.91% 17.15% 18.36% 18.63% 19.71% 21.27% 21.64% -
ROE 33.26% 32.86% 28.83% 26.21% 0.00% 71.58% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 196.62 191.56 169.57 146.28 112.27 188.43 185.37 4.00%
EPS 33.26 32.86 31.14 27.26 22.12 40.09 40.12 -11.74%
DPS 2.38 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.08 1.04 0.00 0.56 0.00 -
Adjusted Per Share Value based on latest NOSH - 340,122
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 130.93 121.22 114.44 102.55 91.06 85.40 82.23 36.31%
EPS 22.15 20.79 21.02 19.11 17.95 18.17 17.80 15.67%
DPS 1.58 1.58 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6659 0.6328 0.7289 0.7291 0.00 0.2538 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 - - -
Price 1.65 1.33 1.23 1.21 1.33 0.00 0.00 -
P/RPS 0.84 0.69 0.73 0.83 1.18 0.00 0.00 -
P/EPS 4.96 4.05 3.95 4.44 6.01 0.00 0.00 -
EY 20.16 24.71 25.32 22.53 16.64 0.00 0.00 -
DY 1.44 1.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.33 1.14 1.16 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 16/08/10 17/05/10 25/02/10 - - - -
Price 1.60 1.90 1.16 1.14 0.00 0.00 0.00 -
P/RPS 0.81 0.99 0.68 0.78 0.00 0.00 0.00 -
P/EPS 4.81 5.78 3.73 4.18 0.00 0.00 0.00 -
EY 20.79 17.29 26.84 23.91 0.00 0.00 0.00 -
DY 1.48 1.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.90 1.07 1.10 0.00 0.00 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