[XINQUAN] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -1.22%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 856,740 783,989 635,226 441,817 24.67%
PBT 171,786 163,990 131,327 106,546 17.24%
Tax -35,439 -32,386 -23,884 -19,479 22.05%
NP 136,347 131,604 107,443 87,067 16.11%
-
NP to SH 135,835 131,604 107,443 87,065 15.96%
-
Tax Rate 20.63% 19.75% 18.19% 18.28% -
Total Cost 720,393 652,385 527,783 354,750 26.60%
-
Net Worth 613,100 539,509 323,075 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 5,948 7,675 - -
Div Payout % - 4.52% 7.14% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 613,100 539,509 323,075 0 -
NOSH 306,550 319,236 323,075 393,516 -7.98%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 15.91% 16.79% 16.91% 19.71% -
ROE 22.16% 24.39% 33.26% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 279.48 245.58 196.62 112.27 35.49%
EPS 44.31 41.22 33.26 22.12 26.03%
DPS 0.00 1.86 2.38 0.00 -
NAPS 2.00 1.69 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 393,516
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 176.59 161.59 130.93 91.06 24.67%
EPS 28.00 27.13 22.15 17.95 15.95%
DPS 0.00 1.23 1.58 0.00 -
NAPS 1.2637 1.112 0.6659 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.74 0.90 1.65 1.33 -
P/RPS 0.26 0.37 0.84 1.18 -39.57%
P/EPS 1.67 2.18 4.96 6.01 -34.71%
EY 59.88 45.81 20.16 16.64 53.18%
DY 0.00 2.07 1.44 0.00 -
P/NAPS 0.37 0.53 1.65 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 16/11/12 18/11/11 18/11/10 - -
Price 0.74 0.94 1.60 0.00 -
P/RPS 0.26 0.38 0.81 0.00 -
P/EPS 1.67 2.28 4.81 0.00 -
EY 59.88 43.86 20.79 0.00 -
DY 0.00 1.98 1.48 0.00 -
P/NAPS 0.37 0.56 1.60 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