06-11-2010, 08:57 AM
(This post was last modified: 23-10-2013, 03:29 PM by CityFarmer.)
Can any expert help with the analysis of Ying Li?
There are 2 red flags under the negative CF and ROE. Maybe this is the reason why the stock is still very much subdued.
Summary Financial Table
Ying Li Developments Across Chongqing's Prime Areas
Profit & Loss (RMB m) FY06A FY07A FY08A FY09A FY10E FY11E
Revenue , Property sales 221.60 206.00 55.80 88.50 32.50 112.00
Revenue , Property rental 7.00 39.90 30.90 43.60 44.20 88.30
Operating Profit 48.40 63.10 -19.90 32.50 22.20 76.50
Net Profit After Tax 27.00 680.20 355.60 94.60 32.90 120.60
Balance Sheet (RMB m) FY06A FY07A FY08A FY09A FY10E FY11E
Current Assets 418.20 375.80 802.70 2,045.90 2,351.20 3,312.50
Long Term Assets 490.60 1,333.70 1,283.60 1,465.20 2,539.20 3,431.40
Current Liabilities 654.60 489.80 316.80 600.60 751.20 939.20
Long Term Liabilities 131.00 416.40 460.00 635.00 731.50 535.10
Cash Flow (RMB m) FY06A FY07A FY08A FY09A FY10E FY11E
Operating cash flow -96.90 -65.60 -80.70 -966.90 -347.00 -423.60
Investing cash flow -0.50 -2.20 -145.90 -2.20 -115.30 -119.80
Financing cash flow 111.50 1.20 286.50 1,138.80 271.00 311.30
Financial Ratios FY06A FY07A FY08A FY09A FY10E FY11E
Revenue Growth (%) 132.79 7.57 -64.74 52.36 -84.75 729.63
Net Profit Growth (%) 260.00 2,419.26 -47.46 -73.40 -65.22 266.57
Net Margins (%) 11.81 276.62 412.23 71.61 42.89 60.21
Return on Equity (%) 21.92 84.68 27.29 4.15 0.97 2.29
Return on Asset (%) 2.97 39.79 17.13 2.70 0.67 1.79
Net Gearing (%) 222.48 54.28 15.07 13.80 13.33 13.33
There are 2 red flags under the negative CF and ROE. Maybe this is the reason why the stock is still very much subdued.
Summary Financial Table
Ying Li Developments Across Chongqing's Prime Areas
Profit & Loss (RMB m) FY06A FY07A FY08A FY09A FY10E FY11E
Revenue , Property sales 221.60 206.00 55.80 88.50 32.50 112.00
Revenue , Property rental 7.00 39.90 30.90 43.60 44.20 88.30
Operating Profit 48.40 63.10 -19.90 32.50 22.20 76.50
Net Profit After Tax 27.00 680.20 355.60 94.60 32.90 120.60
Balance Sheet (RMB m) FY06A FY07A FY08A FY09A FY10E FY11E
Current Assets 418.20 375.80 802.70 2,045.90 2,351.20 3,312.50
Long Term Assets 490.60 1,333.70 1,283.60 1,465.20 2,539.20 3,431.40
Current Liabilities 654.60 489.80 316.80 600.60 751.20 939.20
Long Term Liabilities 131.00 416.40 460.00 635.00 731.50 535.10
Cash Flow (RMB m) FY06A FY07A FY08A FY09A FY10E FY11E
Operating cash flow -96.90 -65.60 -80.70 -966.90 -347.00 -423.60
Investing cash flow -0.50 -2.20 -145.90 -2.20 -115.30 -119.80
Financing cash flow 111.50 1.20 286.50 1,138.80 271.00 311.30
Financial Ratios FY06A FY07A FY08A FY09A FY10E FY11E
Revenue Growth (%) 132.79 7.57 -64.74 52.36 -84.75 729.63
Net Profit Growth (%) 260.00 2,419.26 -47.46 -73.40 -65.22 266.57
Net Margins (%) 11.81 276.62 412.23 71.61 42.89 60.21
Return on Equity (%) 21.92 84.68 27.29 4.15 0.97 2.29
Return on Asset (%) 2.97 39.79 17.13 2.70 0.67 1.79
Net Gearing (%) 222.48 54.28 15.07 13.80 13.33 13.33