[XINQUAN] YoY Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 134.08%
YoY- 56.39%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 447,588 307,318 404,121 445,995 367,967 311,254 203,752 14.00%
PBT 119,646 72,781 88,427 97,590 70,324 59,854 54,089 14.14%
Tax -27,186 -17,882 -15,952 -17,093 -19,181 -12,504 -9,003 20.21%
NP 92,460 54,899 72,475 80,497 51,143 47,350 45,086 12.70%
-
NP to SH 77,121 50,183 72,475 79,985 51,143 53,943 45,084 9.35%
-
Tax Rate 22.72% 24.57% 18.04% 17.52% 27.28% 20.89% 16.64% -
Total Cost 355,128 252,419 331,646 365,498 316,824 263,904 158,666 14.36%
-
Net Worth 860,465 781,199 655,294 312,490 401,523 350,629 0 -
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 860,465 781,199 655,294 312,490 401,523 350,629 0 -
NOSH 286,821 279,000 294,833 312,490 316,160 337,143 214,685 4.94%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 20.66% 17.86% 17.93% 18.05% 13.90% 15.21% 22.13% -
ROE 8.96% 6.42% 11.06% 25.60% 12.74% 15.38% 0.00% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 156.05 110.15 133.82 142.72 116.39 92.32 94.91 8.63%
EPS 27.00 18.00 24.00 26.00 17.00 16.00 21.00 4.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.80 2.17 1.00 1.27 1.04 0.00 -
Adjusted Per Share Value based on latest NOSH - 302,720
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 92.25 63.34 83.29 91.93 75.84 64.15 42.00 14.00%
EPS 15.90 10.34 14.94 16.49 10.54 11.12 9.29 9.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7735 1.6102 1.3507 0.6441 0.8276 0.7227 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 - -
Price 0.425 0.94 0.76 0.74 1.48 1.21 0.00 -
P/RPS 0.27 0.85 0.57 0.52 1.27 1.31 0.00 -
P/EPS 1.58 5.23 3.17 2.89 9.15 7.56 0.00 -
EY 63.27 19.13 31.58 34.59 10.93 13.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.34 0.35 0.74 1.17 1.16 0.00 -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 13/02/15 27/02/14 26/02/13 22/02/12 18/02/11 25/02/10 - -
Price 0.42 1.09 0.77 0.96 1.40 1.14 0.00 -
P/RPS 0.27 0.99 0.58 0.67 1.20 1.23 0.00 -
P/EPS 1.56 6.06 3.21 3.75 8.65 7.13 0.00 -
EY 64.02 16.50 31.17 26.66 11.55 14.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.39 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