[XINQUAN] YoY TTM Result on 30-Jun-2009 [#4]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 2.08%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 846,736 744,617 588,102 414,330 26.87%
PBT 165,989 154,870 124,657 105,884 16.15%
Tax -35,668 -29,424 -23,778 -17,738 26.19%
NP 130,321 125,446 100,879 88,146 13.90%
-
NP to SH 129,844 125,446 100,879 88,144 13.76%
-
Tax Rate 21.49% 19.00% 19.07% 16.75% -
Total Cost 716,415 619,171 487,223 326,184 29.95%
-
Net Worth 563,485 437,188 307,014 123,132 65.94%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 5,948 7,675 - -
Div Payout % - 4.74% 7.61% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 563,485 437,188 307,014 123,132 65.94%
NOSH 286,033 297,407 307,014 219,880 9.15%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 15.39% 16.85% 17.15% 21.27% -
ROE 23.04% 28.69% 32.86% 71.58% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 296.03 250.37 191.56 188.43 16.23%
EPS 45.39 42.18 32.86 40.09 4.22%
DPS 0.00 2.00 2.50 0.00 -
NAPS 1.97 1.47 1.00 0.56 52.02%
Adjusted Per Share Value based on latest NOSH - 219,880
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 174.52 153.48 121.22 85.40 26.87%
EPS 26.76 25.86 20.79 18.17 13.76%
DPS 0.00 1.23 1.58 0.00 -
NAPS 1.1614 0.9011 0.6328 0.2538 65.94%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 29/06/12 30/06/11 30/06/10 - -
Price 0.89 1.12 1.33 0.00 -
P/RPS 0.30 0.45 0.69 0.00 -
P/EPS 1.96 2.66 4.05 0.00 -
EY 51.01 37.66 24.71 0.00 -
DY 0.00 1.79 1.88 0.00 -
P/NAPS 0.45 0.76 1.33 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/12 26/08/11 16/08/10 - -
Price 0.86 0.98 1.90 0.00 -
P/RPS 0.29 0.39 0.99 0.00 -
P/EPS 1.89 2.32 5.78 0.00 -
EY 52.78 43.04 17.29 0.00 -
DY 0.00 2.04 1.32 0.00 -
P/NAPS 0.44 0.67 1.90 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