[XINQUAN] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 17.97%
YoY- 22.65%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 450,661 836,161 666,417 895,532 871,952 716,085 622,637 -5.24%
PBT 67,061 243,036 152,056 188,893 175,092 141,772 136,665 -11.17%
Tax -17,526 -54,924 -38,874 -45,586 -35,676 -35,342 -24,548 -5.45%
NP 49,534 188,112 113,181 143,306 139,416 106,429 112,117 -12.71%
-
NP to SH 42,314 155,349 108,429 170,998 139,416 106,429 112,242 -14.99%
-
Tax Rate 26.13% 22.60% 25.57% 24.13% 20.38% 24.93% 17.96% -
Total Cost 401,126 648,049 553,236 752,225 732,536 609,656 510,520 -3.93%
-
Net Worth 1,061,713 83,705,527 592,838 609,650 575,348 303,552 324,702 21.80%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - 10,021 -
Div Payout % - - - - - - 8.93% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,061,713 83,705,527 592,838 609,650 575,348 303,552 324,702 21.80%
NOSH 288,509 27,901,842 296,419 304,825 309,327 303,552 300,650 -0.68%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.99% 22.50% 16.98% 16.00% 15.99% 14.86% 18.01% -
ROE 3.99% 0.19% 18.29% 28.05% 24.23% 35.06% 34.57% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 156.20 3.00 224.82 293.79 281.89 235.90 207.10 -4.58%
EPS 14.67 56.00 0.37 46.67 45.33 34.67 37.33 -14.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
NAPS 3.68 3.00 2.00 2.00 1.86 1.00 1.08 22.64%
Adjusted Per Share Value based on latest NOSH - 302,312
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 92.89 172.34 137.36 184.58 179.72 147.59 128.33 -5.23%
EPS 8.72 32.02 22.35 35.25 28.74 21.94 23.13 -14.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.07 -
NAPS 2.1883 172.5285 1.2219 1.2566 1.1859 0.6257 0.6693 21.80%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.29 0.54 1.00 0.91 0.92 1.20 1.23 -
P/RPS 0.19 18.02 0.44 0.31 0.33 0.51 0.59 -17.19%
P/EPS 1.98 96.99 2.73 1.62 2.04 3.42 3.29 -8.10%
EY 50.57 1.03 36.58 61.65 48.99 29.22 30.35 8.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.71 -
P/NAPS 0.08 0.18 0.50 0.46 0.49 1.20 1.14 -35.75%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 27/05/15 26/05/14 20/05/13 17/05/12 18/05/11 17/05/10 -
Price 0.25 0.59 0.945 0.95 0.86 1.16 1.16 -
P/RPS 0.16 19.69 0.42 0.32 0.31 0.49 0.56 -18.82%
P/EPS 1.70 105.97 2.58 1.69 1.91 3.31 3.11 -9.56%
EY 58.67 0.94 38.71 59.05 52.41 30.23 32.18 10.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.87 -
P/NAPS 0.07 0.20 0.47 0.48 0.46 1.16 1.07 -36.49%

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