[XINQUAN] YoY TTM Result on 30-Jun-2010 [#4]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -1.06%
YoY- 14.45%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 842,839 846,736 744,617 588,102 414,330 19.41%
PBT 167,013 165,989 154,870 124,657 105,884 12.05%
Tax -42,227 -35,668 -29,424 -23,778 -17,738 24.19%
NP 124,786 130,321 125,446 100,879 88,146 9.07%
-
NP to SH 142,224 129,844 125,446 100,879 88,144 12.69%
-
Tax Rate 25.28% 21.49% 19.00% 19.07% 16.75% -
Total Cost 718,053 716,415 619,171 487,223 326,184 21.79%
-
Net Worth 647,428 563,485 437,188 307,014 123,132 51.38%
Dividend
30/06/13 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 647,428 563,485 437,188 307,014 123,132 51.38%
NOSH 262,116 286,033 297,407 307,014 219,880 4.48%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 14.81% 15.39% 16.85% 17.15% 21.27% -
ROE 21.97% 23.04% 28.69% 32.86% 71.58% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 321.55 296.03 250.37 191.56 188.43 14.28%
EPS 54.26 45.39 42.18 32.86 40.09 7.85%
DPS 0.00 0.00 2.00 2.50 0.00 -
NAPS 2.47 1.97 1.47 1.00 0.56 44.88%
Adjusted Per Share Value based on latest NOSH - 307,014
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 173.72 174.52 153.48 121.22 85.40 19.41%
EPS 29.31 26.76 25.86 20.79 18.17 12.68%
DPS 0.00 0.00 1.23 1.58 0.00 -
NAPS 1.3344 1.1614 0.9011 0.6328 0.2538 51.38%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 - -
Price 0.925 0.89 1.12 1.33 0.00 -
P/RPS 0.29 0.30 0.45 0.69 0.00 -
P/EPS 1.70 1.96 2.66 4.05 0.00 -
EY 58.66 51.01 37.66 24.71 0.00 -
DY 0.00 0.00 1.79 1.88 0.00 -
P/NAPS 0.37 0.45 0.76 1.33 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/13 27/08/12 26/08/11 16/08/10 - -
Price 0.92 0.86 0.98 1.90 0.00 -
P/RPS 0.29 0.29 0.39 0.99 0.00 -
P/EPS 1.70 1.89 2.32 5.78 0.00 -
EY 58.98 52.78 43.04 17.29 0.00 -
DY 0.00 0.00 2.04 1.32 0.00 -
P/NAPS 0.37 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