[XINQUAN] YoY Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 19.58%
YoY- -0.86%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 824,714 688,441 845,145 868,657 748,207 576,678 434,150 11.28%
PBT 207,900 135,764 176,998 162,183 155,673 127,194 110,808 11.05%
Tax -48,084 -36,851 -41,175 -37,150 -29,555 -25,741 -18,563 17.18%
NP 159,816 98,913 135,823 125,033 126,118 101,453 92,245 9.58%
-
NP to SH 130,978 97,025 152,868 125,033 126,118 101,453 92,247 6.01%
-
Tax Rate 23.13% 27.14% 23.26% 22.91% 18.99% 20.24% 16.75% -
Total Cost 664,898 589,528 709,322 743,624 622,089 475,225 341,905 11.71%
-
Net Worth 926,748 968,523 871,065 619,677 491,829 344,530 120,135 40.54%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 5,435 - - - - 15,519 - -
Div Payout % 4.15% - - - - 15.30% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 926,748 968,523 871,065 619,677 491,829 344,530 120,135 40.54%
NOSH 271,773 310,424 345,660 305,260 311,284 310,388 214,527 4.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 19.38% 14.37% 16.07% 14.39% 16.86% 17.59% 21.25% -
ROE 14.13% 10.02% 17.55% 20.18% 25.64% 29.45% 76.79% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 303.46 221.77 244.50 284.56 240.36 185.79 202.37 6.98%
EPS 47.00 32.00 44.00 41.00 41.00 33.00 43.00 1.49%
DPS 2.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.41 3.12 2.52 2.03 1.58 1.11 0.56 35.11%
Adjusted Per Share Value based on latest NOSH - 286,033
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 169.98 141.90 174.20 179.04 154.22 118.86 89.48 11.28%
EPS 27.00 20.00 31.51 25.77 25.99 20.91 19.01 6.01%
DPS 1.12 0.00 0.00 0.00 0.00 3.20 0.00 -
NAPS 1.9102 1.9963 1.7954 1.2772 1.0137 0.7101 0.2476 40.54%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 - -
Price 0.50 0.80 0.925 0.89 1.12 1.33 0.00 -
P/RPS 0.16 0.36 0.38 0.31 0.47 0.72 0.00 -
P/EPS 1.04 2.56 2.09 2.17 2.76 4.07 0.00 -
EY 96.39 39.07 47.81 46.02 36.17 24.58 0.00 -
DY 4.00 0.00 0.00 0.00 0.00 3.76 0.00 -
P/NAPS 0.15 0.26 0.37 0.44 0.71 1.20 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 26/08/14 26/08/13 27/08/12 26/08/11 16/08/10 24/08/09 -
Price 0.435 0.63 0.92 0.86 0.98 1.90 1.33 -
P/RPS 0.14 0.28 0.38 0.30 0.41 1.02 0.66 -22.76%
P/EPS 0.90 2.02 2.08 2.10 2.42 5.81 3.09 -18.57%
EY 110.79 49.61 48.07 47.63 41.34 17.20 32.33 22.77%
DY 4.60 0.00 0.00 0.00 0.00 2.63 0.00 -
P/NAPS 0.13 0.20 0.37 0.42 0.62 1.71 2.38 -38.38%

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