[XINQUAN] YoY TTM 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- -17.25%
YoY- 3.51%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 809,606 673,622 842,839 846,736 744,617 588,102 414,330 11.80%
PBT 203,340 132,604 167,013 165,989 154,870 124,657 105,884 11.48%
Tax -47,000 -35,965 -42,227 -35,668 -29,424 -23,778 -17,738 17.62%
NP 156,340 96,639 124,786 130,321 125,446 100,879 88,146 10.01%
-
NP to SH 126,966 94,953 142,224 129,844 125,446 100,879 88,144 6.26%
-
Tax Rate 23.11% 27.12% 25.28% 21.49% 19.00% 19.07% 16.75% -
Total Cost 653,266 576,983 718,053 716,415 619,171 487,223 326,184 12.26%
-
Net Worth 674,799 918,588 647,428 563,485 437,188 307,014 123,132 32.76%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - 5,948 7,675 - -
Div Payout % - - - - 4.74% 7.61% - -
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 674,799 918,588 647,428 563,485 437,188 307,014 123,132 32.76%
NOSH 224,933 347,950 262,116 286,033 297,407 307,014 219,880 0.37%
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 19.31% 14.35% 14.81% 15.39% 16.85% 17.15% 21.27% -
ROE 18.82% 10.34% 21.97% 23.04% 28.69% 32.86% 71.58% -
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 359.93 193.60 321.55 296.03 250.37 191.56 188.43 11.38%
EPS 56.45 27.29 54.26 45.39 42.18 32.86 40.09 5.86%
DPS 0.00 0.00 0.00 0.00 2.00 2.50 0.00 -
NAPS 3.00 2.64 2.47 1.97 1.47 1.00 0.56 32.26%
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 166.87 138.84 173.72 174.52 153.48 121.22 85.40 11.80%
EPS 26.17 19.57 29.31 26.76 25.86 20.79 18.17 6.26%
DPS 0.00 0.00 0.00 0.00 1.23 1.58 0.00 -
NAPS 1.3909 1.8933 1.3344 1.1614 0.9011 0.6328 0.2538 32.76%
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 0.14 0.41 0.29 0.30 0.45 0.69 0.00 -
P/EPS 0.89 2.93 1.70 1.96 2.66 4.05 0.00 -
EY 112.89 34.11 58.66 51.01 37.66 24.71 0.00 -
DY 0.00 0.00 0.00 0.00 1.79 1.88 0.00 -
P/NAPS 0.17 0.30 0.37 0.45 0.76 1.33 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 - -
Price 0.435 0.63 0.92 0.86 0.98 1.90 0.00 -
P/RPS 0.12 0.33 0.29 0.29 0.39 0.99 0.00 -
P/EPS 0.77 2.31 1.70 1.89 2.32 5.78 0.00 -
EY 129.76 43.32 58.98 52.78 43.04 17.29 0.00 -
DY 0.00 0.00 0.00 0.00 2.04 1.32 0.00 -
P/NAPS 0.15 0.24 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