[XINQUAN] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -4.98%
YoY- 38.52%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 868,657 748,207 576,678 434,150 327,639 27.58%
PBT 162,183 155,673 127,194 110,808 75,842 20.91%
Tax -37,150 -29,555 -25,741 -18,563 -9,248 41.53%
NP 125,033 126,118 101,453 92,245 66,594 17.04%
-
NP to SH 125,033 126,118 101,453 92,247 66,596 17.04%
-
Tax Rate 22.91% 18.99% 20.24% 16.75% 12.19% -
Total Cost 743,624 622,089 475,225 341,905 261,045 29.89%
-
Net Worth 619,677 491,829 344,530 120,135 98,819 58.19%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - 15,519 - - -
Div Payout % - - 15.30% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 619,677 491,829 344,530 120,135 98,819 58.19%
NOSH 305,260 311,284 310,388 214,527 214,825 9.17%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 14.39% 16.86% 17.59% 21.25% 20.33% -
ROE 20.18% 25.64% 29.45% 76.79% 67.39% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 284.56 240.36 185.79 202.37 152.51 16.86%
EPS 41.00 41.00 33.00 43.00 31.00 7.23%
DPS 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.03 1.58 1.11 0.56 0.46 44.90%
Adjusted Per Share Value based on latest NOSH - 219,880
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 179.04 154.22 118.86 89.48 67.53 27.58%
EPS 25.77 25.99 20.91 19.01 13.73 17.03%
DPS 0.00 0.00 3.20 0.00 0.00 -
NAPS 1.2772 1.0137 0.7101 0.2476 0.2037 58.19%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/06/12 30/06/11 30/06/10 - - -
Price 0.89 1.12 1.33 0.00 0.00 -
P/RPS 0.31 0.47 0.72 0.00 0.00 -
P/EPS 2.17 2.76 4.07 0.00 0.00 -
EY 46.02 36.17 24.58 0.00 0.00 -
DY 0.00 0.00 3.76 0.00 0.00 -
P/NAPS 0.44 0.71 1.20 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/12 26/08/11 16/08/10 24/08/09 - -
Price 0.86 0.98 1.90 1.33 0.00 -
P/RPS 0.30 0.41 1.02 0.66 0.00 -
P/EPS 2.10 2.42 5.81 3.09 0.00 -
EY 47.63 41.34 17.20 32.33 0.00 -
DY 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.42 0.62 1.71 2.38 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