[XINQUAN] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 9.97%
YoY- 18.08%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 666,876 635,226 588,102 555,236 497,541 441,817 414,330 37.22%
PBT 134,676 131,327 124,657 122,221 111,551 106,546 105,884 17.34%
Tax -32,760 -23,884 -23,778 -20,261 -18,838 -19,479 -17,738 50.36%
NP 101,916 107,443 100,879 101,960 92,713 87,067 88,146 10.13%
-
NP to SH 101,916 107,443 100,879 101,960 92,713 87,065 88,144 10.13%
-
Tax Rate 24.33% 18.19% 19.07% 16.58% 16.89% 18.28% 16.75% -
Total Cost 564,960 527,783 487,223 453,276 404,828 354,750 326,184 44.07%
-
Net Worth 386,007 323,075 307,014 353,624 353,727 0 123,132 113.75%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 7,675 7,675 7,675 - - - - -
Div Payout % 7.53% 7.14% 7.61% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 386,007 323,075 307,014 353,624 353,727 0 123,132 113.75%
NOSH 303,942 323,075 307,014 327,430 340,122 393,516 219,880 24.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 15.28% 16.91% 17.15% 18.36% 18.63% 19.71% 21.27% -
ROE 26.40% 33.26% 32.86% 28.83% 26.21% 0.00% 71.58% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 219.41 196.62 191.56 169.57 146.28 112.27 188.43 10.64%
EPS 33.53 33.26 32.86 31.14 27.26 22.12 40.09 -11.20%
DPS 2.53 2.38 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.00 1.00 1.08 1.04 0.00 0.56 72.35%
Adjusted Per Share Value based on latest NOSH - 327,430
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 137.45 130.93 121.22 114.44 102.55 91.06 85.40 37.21%
EPS 21.01 22.15 20.79 21.02 19.11 17.95 18.17 10.13%
DPS 1.58 1.58 1.58 0.00 0.00 0.00 0.00 -
NAPS 0.7956 0.6659 0.6328 0.7289 0.7291 0.00 0.2538 113.74%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 - -
Price 1.48 1.65 1.33 1.23 1.21 1.33 0.00 -
P/RPS 0.67 0.84 0.69 0.73 0.83 1.18 0.00 -
P/EPS 4.41 4.96 4.05 3.95 4.44 6.01 0.00 -
EY 22.66 20.16 24.71 25.32 22.53 16.64 0.00 -
DY 1.71 1.44 1.88 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.65 1.33 1.14 1.16 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 18/11/10 16/08/10 17/05/10 25/02/10 - - -
Price 1.40 1.60 1.90 1.16 1.14 0.00 0.00 -
P/RPS 0.64 0.81 0.99 0.68 0.78 0.00 0.00 -
P/EPS 4.18 4.81 5.78 3.73 4.18 0.00 0.00 -
EY 23.95 20.79 17.29 26.84 23.91 0.00 0.00 -
DY 1.80 1.48 1.32 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.60 1.90 1.07 1.10 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