[XINQUAN] YoY Annualized Quarter 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- 25.75%
YoY- 19.65%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 808,242 891,990 735,934 622,508 407,504 18.65%
PBT 176,854 195,180 140,648 119,708 108,178 13.06%
Tax -31,904 -34,186 -38,362 -25,008 -18,006 15.36%
NP 144,950 160,994 102,286 94,700 90,172 12.59%
-
NP to SH 144,950 159,970 102,286 107,886 90,168 12.59%
-
Tax Rate 18.04% 17.52% 27.28% 20.89% 16.64% -
Total Cost 663,292 730,996 633,648 527,808 317,332 20.22%
-
Net Worth 655,294 312,490 401,523 350,629 0 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 655,294 312,490 401,523 350,629 0 -
NOSH 294,833 312,490 316,160 337,143 214,685 8.24%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 17.93% 18.05% 13.90% 15.21% 22.13% -
ROE 22.12% 51.19% 25.47% 30.77% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 267.65 285.45 232.77 184.64 189.81 8.96%
EPS 48.00 52.00 34.00 32.00 42.00 3.39%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 1.00 1.27 1.04 0.00 -
Adjusted Per Share Value based on latest NOSH - 340,122
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 166.59 183.85 151.69 128.31 83.99 18.66%
EPS 29.88 32.97 21.08 22.24 18.58 12.60%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3507 0.6441 0.8276 0.7227 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 - -
Price 0.76 0.74 1.48 1.21 0.00 -
P/RPS 0.28 0.26 0.64 0.66 0.00 -
P/EPS 1.58 1.45 4.57 3.78 0.00 -
EY 63.16 69.18 21.86 26.45 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.74 1.17 1.16 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/13 22/02/12 18/02/11 25/02/10 - -
Price 0.77 0.96 1.40 1.14 0.00 -
P/RPS 0.29 0.34 0.60 0.62 0.00 -
P/EPS 1.60 1.88 4.33 3.56 0.00 -
EY 62.34 53.32 23.11 28.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.96 1.10 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