[XINQUAN] YoY Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 30.73%
YoY- 30.99%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 627,121 499,813 671,649 653,964 537,064 466,978 335,202 10.99%
PBT 182,277 114,042 141,670 131,319 106,329 102,499 87,191 13.07%
Tax -41,193 -29,156 -34,190 -26,757 -26,507 -18,411 -14,380 19.16%
NP 141,084 84,886 107,480 104,562 79,822 84,088 72,811 11.64%
-
NP to SH 116,512 81,322 128,249 104,562 79,822 84,182 72,811 8.14%
-
Tax Rate 22.60% 25.57% 24.13% 20.38% 24.93% 17.96% 16.49% -
Total Cost 486,037 414,927 564,169 549,402 457,242 382,890 262,391 10.81%
-
Net Worth 83,705,527 592,838 609,650 575,348 303,552 324,702 103,278 205.18%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - 7,516 - -
Div Payout % - - - - - 8.93% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 83,705,527 592,838 609,650 575,348 303,552 324,702 103,278 205.18%
NOSH 27,901,842 296,419 304,825 309,327 303,552 300,650 215,162 124.89%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 22.50% 16.98% 16.00% 15.99% 14.86% 18.01% 21.72% -
ROE 0.14% 13.72% 21.04% 18.17% 26.30% 25.93% 70.50% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.25 168.62 220.34 211.41 176.93 155.32 155.79 -50.63%
EPS 42.00 0.28 35.00 34.00 26.00 28.00 33.84 3.66%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 3.00 2.00 2.00 1.86 1.00 1.08 0.48 35.70%
Adjusted Per Share Value based on latest NOSH - 297,700
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 129.26 103.02 138.44 134.79 110.70 96.25 69.09 10.99%
EPS 24.01 16.76 26.43 21.55 16.45 17.35 15.01 8.14%
DPS 0.00 0.00 0.00 0.00 0.00 1.55 0.00 -
NAPS 172.5285 1.2219 1.2566 1.1859 0.6257 0.6693 0.2129 205.18%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 - -
Price 0.54 1.00 0.91 0.92 1.20 1.23 0.00 -
P/RPS 24.03 0.59 0.41 0.44 0.68 0.79 0.00 -
P/EPS 129.32 3.65 2.16 2.72 4.56 4.39 0.00 -
EY 0.77 27.43 46.23 36.74 21.91 22.76 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.03 0.00 -
P/NAPS 0.18 0.50 0.46 0.49 1.20 1.14 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 26/05/14 20/05/13 17/05/12 18/05/11 17/05/10 07/07/09 -
Price 0.59 0.945 0.95 0.86 1.16 1.16 0.00 -
P/RPS 26.25 0.56 0.43 0.41 0.66 0.75 0.00 -
P/EPS 141.29 3.44 2.26 2.54 4.41 4.14 0.00 -
EY 0.71 29.03 44.29 39.31 22.67 24.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.16 0.00 -
P/NAPS 0.20 0.47 0.48 0.46 1.16 1.07 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