[XINQUAN] YoY TTM Result on 30-Sep-2012 [#1]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
16-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 4.61%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 744,479 737,384 763,662 856,740 783,989 635,226 441,817 9.08%
PBT 171,748 148,937 159,057 171,786 163,990 131,327 106,546 8.27%
Tax -36,195 -39,960 -42,991 -35,439 -32,386 -23,884 -19,479 10.87%
NP 135,553 108,977 116,066 136,347 131,604 107,443 87,067 7.65%
-
NP to SH 94,773 106,312 130,139 135,835 131,604 107,443 87,065 1.42%
-
Tax Rate 21.07% 26.83% 27.03% 20.63% 19.75% 18.19% 18.28% -
Total Cost 608,926 628,407 647,596 720,393 652,385 527,783 354,750 9.41%
-
Net Worth 378,749 610,254 745,277 613,100 539,509 323,075 0 -
Dividend
30/09/15 30/09/14 30/09/13 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 378,749 610,254 745,277 613,100 539,509 323,075 0 -
NOSH 101,814 305,127 279,130 306,550 319,236 323,075 393,516 -20.16%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 18.21% 14.78% 15.20% 15.91% 16.79% 16.91% 19.71% -
ROE 25.02% 17.42% 17.46% 22.16% 24.39% 33.26% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 731.21 241.66 273.59 279.48 245.58 196.62 112.27 36.63%
EPS 93.08 34.84 46.62 44.31 41.22 33.26 22.12 27.04%
DPS 0.00 0.00 0.00 0.00 1.86 2.38 0.00 -
NAPS 3.72 2.00 2.67 2.00 1.69 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 306,550
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 153.45 151.98 157.40 176.59 161.59 130.93 91.06 9.08%
EPS 19.53 21.91 26.82 28.00 27.13 22.15 17.95 1.41%
DPS 0.00 0.00 0.00 0.00 1.23 1.58 0.00 -
NAPS 0.7807 1.2578 1.5361 1.2637 1.112 0.6659 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.41 0.55 0.91 0.74 0.90 1.65 1.33 -
P/RPS 0.06 0.23 0.33 0.26 0.37 0.84 1.18 -39.11%
P/EPS 0.44 1.58 1.95 1.67 2.18 4.96 6.01 -35.30%
EY 227.03 63.35 51.23 59.88 45.81 20.16 16.64 54.54%
DY 0.00 0.00 0.00 0.00 2.07 1.44 0.00 -
P/NAPS 0.11 0.28 0.34 0.37 0.53 1.65 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 19/11/14 21/11/13 16/11/12 18/11/11 18/11/10 - -
Price 0.55 0.37 0.88 0.74 0.94 1.60 0.00 -
P/RPS 0.08 0.15 0.32 0.26 0.38 0.81 0.00 -
P/EPS 0.59 1.06 1.89 1.67 2.28 4.81 0.00 -
EY 169.24 94.17 52.98 59.88 43.86 20.79 0.00 -
DY 0.00 0.00 0.00 0.00 1.98 1.48 0.00 -
P/NAPS 0.15 0.19 0.33 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