[XINQUAN] YoY TTM Result on 31-Mar-2009 [#3]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
07-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 34.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 849,919 684,231 555,236 398,940 28.64%
PBT 185,863 135,722 122,221 102,795 21.80%
Tax -28,470 -34,994 -20,261 -16,446 20.05%
NP 157,393 100,728 101,960 86,349 22.13%
-
NP to SH 156,916 100,728 101,960 86,347 22.00%
-
Tax Rate 15.32% 25.78% 16.58% 16.00% -
Total Cost 692,526 583,503 453,276 312,591 30.33%
-
Net Worth 553,722 321,466 353,624 0 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 5,948 7,675 - - -
Div Payout % 3.79% 7.62% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 553,722 321,466 353,624 0 -
NOSH 297,700 321,466 327,430 215,207 11.41%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 18.52% 14.72% 18.36% 21.64% -
ROE 28.34% 31.33% 28.83% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 285.50 212.85 169.57 185.37 15.46%
EPS 52.71 31.33 31.14 40.12 9.51%
DPS 2.00 2.39 0.00 0.00 -
NAPS 1.86 1.00 1.08 0.00 -
Adjusted Per Share Value based on latest NOSH - 215,207
31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 175.18 141.03 114.44 82.23 28.64%
EPS 32.34 20.76 21.02 17.80 22.00%
DPS 1.23 1.58 0.00 0.00 -
NAPS 1.1413 0.6626 0.7289 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/03/12 31/03/11 31/03/10 - -
Price 0.92 1.20 1.23 0.00 -
P/RPS 0.32 0.56 0.73 0.00 -
P/EPS 1.75 3.83 3.95 0.00 -
EY 57.29 26.11 25.32 0.00 -
DY 2.17 1.99 0.00 0.00 -
P/NAPS 0.49 1.20 1.14 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 17/05/12 18/05/11 17/05/10 - -
Price 0.86 1.16 1.16 0.00 -
P/RPS 0.30 0.54 0.68 0.00 -
P/EPS 1.63 3.70 3.73 0.00 -
EY 61.29 27.01 26.84 0.00 -
DY 2.32 2.06 0.00 0.00 -
P/NAPS 0.46 1.16 1.07 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