[原创]苏宁电器的长期股东收益如何?
(2011-08-04 21:54:49)
标签:
苏宁股东收益投资 |
分类: 俱乐部原创 |
[原创]苏宁电器的长期股东收益如何?
俱乐部会员
网游
股份变化 |
总股份 |
原始股东 |
IPO股东 |
2006增发股东 |
2008增发股东 |
2009增发股东 |
2011增发股东 |
2004-7-6 |
68.16 |
68.16 |
|
|
|
|
|
2004-7-7 |
93.16 |
68.16 |
25.00 |
|
|
|
|
2006-6-22 |
360.38 |
245.38 |
90.00 |
25.00 |
|
|
|
2008-5-22 |
1,495.50 |
981.50 |
360.00 |
100.00 |
54 |
|
|
2009-12-30 |
4,664.14 |
2,944.51 |
1,080.00 |
300.00 |
162.00 |
177.63 |
|
2011-6-17 |
7,443.21 |
4,416.77 |
1,620.00 |
450.00 |
243.00 |
266.44 |
447 |
股份变化 |
总股份 |
原始股东 |
IPO股东 |
2006增发股东 |
2008增发股东 |
2009增发股东 |
2011增发股东 |
2004-7-6 |
- |
|
|
|
|
|
|
2004-7-7 |
0.37 |
- |
|
|
|
|
|
2006-6-22 |
4.29 |
2.60 |
2.60 |
|
|
|
|
2008-5-22 |
20.94 |
13.40 |
13.40 |
3.00 |
|
|
|
2009-12-30 |
67.43 |
42.20 |
42.20 |
11.00 |
2.00 |
|
|
2011-6-17 |
108.20 |
63.80 |
63.80 |
17.00 |
3.50 |
0.50 |
|
股份变化 |
总股份 |
原始股东 |
IPO股东 |
2006增发股东 |
2008增发股东 |
2009增发股东 |
2011增发股东 |
2004-7-6 |
100% |
100% |
|
|
|
|
|
2004-7-7 |
100% |
73.16% |
26.84% |
|
|
|
|
2006-6-22 |
100% |
68.09% |
24.97% |
6.94% |
|
|
|
2008-5-22 |
100% |
65.63% |
24.07% |
6.69% |
3.61% |
|
|
2009-12-30 |
100% |
63.13% |
23.16% |
6.43% |
3.47% |
3.81% |
|
2011-6-17 |
100% |
59.34% |
21.76% |
6.05% |
3.26% |
3.58% |
6.01% |
增发前 |
股东权益 |
原始股东 |
IPO股东 |
2006增发股东 |
2008增发股东 |
2009增发股东 |
2011增发股东 |
2004-7-7 |
312.28 |
312.28 |
- |
- |
- |
- |
|
2006-6-22 |
1,556.70 |
1,138.95 |
417.75 |
- |
- |
- |
|
2008-5-22 |
5,513.24 |
3,753.90 |
1,376.87 |
382.46 |
- |
- |
|
2009-12-30 |
11,869.78 |
7,790.17 |
2,857.31 |
793.70 |
428.60 |
- |
|
2011-6-17 |
20,061.40 |
12,664.93 |
4,645.29 |
1,290.36 |
696.80 |
764.02 |
|
增长率 |
|
40.56 |
11.12 |
3.37 |
1.63 |
1.00 |
|
名称 |
股东权益 |
原始股东 |
IPO股东 |
2006增发股东 |
2008增发股东 |
2009增发股东 |
2011增发股东 |
持股年限 |
6.95 |
6.95 |
6.95 |
4.99 |
3.07 |
1.46 |
- |
期初对应权益 |
312.28 |
312.28 |
193.36 |
191.24 |
292.67 |
568.40 |
1,535.08 |
期末股权 |
25,561.40 |
15,168.02 |
5,563.39 |
1,545.39 |
834.51 |
915.02 |
1,535.08 |
增长率 |
81.85 |
48.57 |
28.77 |
8.08 |
2.85 |
1.61 |
1.00 |
复合增长率 |
88.51% |
74.87% |
62.18% |
52.02% |
40.66% |
38.46% |
- |
再次,看看苏宁经过历次IPO和增发后的股东的所对应的利润变化。
时间 |
股东净利润 |
原始股东 |
IPO股东 |
2006增发股东 |
2008增发股东 |
2009增发股东 |
2011增发股东 |
2004-12-31 |
181.20 |
132.58 |
48.63 |
|
|
|
|
2006-12-31 |
757.64 |
515.87 |
189.21 |
52.56 |
- |
- |
|
2008-12-31 |
2,170.19 |
1,424.30 |
522.41 |
145.11 |
78.36 |
- |
|
2009-12-31 |
2,889.96 |
1,824.46 |
669.18 |
185.88 |
100.38 |
110.06 |
|
2010-12-31 |
4,011.82 |
2,532.70 |
928.95 |
258.04 |
139.34 |
152.79 |
|
2011-12-31 |
5,016.72 |
2,976.90 |
1,091.88 |
303.30 |
163.78 |
179.58 |
301.28 |
2011-12-31的数据是按预期每股0.674收益计算。
时间 |
股东净利润 |
原始股东 |
IPO股东 |
2006增发股东 |
2008增发股东 |
2009增发股东 |
2011增发股东 |
2004-12-31 |
- |
- |
- |
- |
|
|
|
2006-12-31 |
3.18 |
2.89 |
2.89 |
52.56 |
|
|
|
2008-12-31 |
10.98 |
9.74 |
9.74 |
1.76 |
- |
|
|
2009-12-31 |
14.95 |
12.76 |
12.76 |
2.54 |
0.28 |
- |
|
2010-12-31 |
21.14 |
18.10 |
18.10 |
3.91 |
0.78 |
0.39 |
|
2011-12-31 |
26.69 |
21.45 |
21.45 |
4.77 |
1.09 |
0.63 |
- |
相应复合增长率 |
61.28% |
56.49% |
56.49% |
42.10% |
27.13% |
39.75% |
|
股份变化 |
总股份 |
原始股东 |
IPO股东 |
2006增发股东 |
2008增发股东 |
2009增发股东 |
2011增发股东 |
期初投资 |
312.28 |
312.28 |
408.25 |
1,200.00 |
2,430.00 |
3,019.69 |
5,498.10 |
2005-6-3 |
9.32 |
6.82 |
2.50 |
|
|
|
|
2008-3-28 |
288.30 |
196.30 |
72.00 |
20.00 |
|
|
|
2008-9-26 |
149.55 |
98.15 |
36.00 |
10.00 |
5.40 |
|
|
2009-4-10 |
89.73 |
58.89 |
21.60 |
6.00 |
3.24 |
|
|
2010-4-9 |
233.21 |
147.23 |
54.00 |
15.00 |
8.10 |
8.88 |
|
2011-5-11 |
699.62 |
441.68 |
162.00 |
45.00 |
24.30 |
26.64 |
|
股份变化 |
分红/历年期初总投资 |
原始股东 |
IPO股东 |
2006增发股东 |
2008增发股东 |
2009增发股东 |
2011增发股东 |
期初投资 |
|
312.28 |
408.25 |
1,200.00 |
2,430.00 |
3,019.69 |
5,498.10 |
2005-6-3 |
1.29% |
2.18% |
0.61% |
|
|
|
|
2008-3-28 |
15.01% |
62.86% |
17.64% |
1.67% |
|
|
|
2008-9-26 |
3.44% |
31.43% |
8.82% |
0.83% |
0.22% |
|
|
2009-4-10 |
2.06% |
18.86% |
5.29% |
0.50% |
0.13% |
|
|
2010-4-9 |
3.16% |
47.15% |
13.23% |
1.25% |
0.33% |
0.29% |
|
2011-5-11 |
9.49% |
141.44% |
39.68% |
3.75% |
1.00% |
0.88% |
|
|
增发前BVPS |
发行价格 |
发行金额 |
增发P/B |
增发PE |
增发后BVPS |
市值1 |
市值/增发金额 |
2004-7-6 |
4.58 |
4.58 |
312.28 |
1.00 |
2.36 |
4.58 |
57,638.80 |
184.57 |
2004-7-7 |
4.58 |
16.33 |
408.25 |
3.56 |
8.4 |
7.73 |
21,140.99 |
51.78 |
2006-6-22 |
4.64 |
48.00 |
1,200.00 |
10.34 |
22.83 |
7.65 |
5,872.50 |
4.89 |
2008-5-22 |
3.82 |
45.00 |
2,430.00 |
11.77 |
31.01 |
5.42 |
3,171.16 |
1.31 |
2009-12-30 |
2.65 |
17.00 |
3,019.69 |
6.43 |
27.44 |
3.2 |
3,477.09 |
1.15 |
2011-6-17 |
2.87 |
12.30 |
5,498.10 |
4.29 |
18.25 |
3.43 |
5,833.35 |
1.06 |
|
IPO期初总投资 |
原始股东 |
IPO股东 |
2006增发股东 |
2008增发股东 |
2009增发股东 |
2011增发股东 |
期初投资 |
720.53 |
312.28 |
408.25 |
1,200.00 |
2,430.00 |
3,019.69 |
5,498.10 |
期末市值 |
97,133.89 |
57,638.80 |
21,140.99 |
5,872.50 |
3,171.16 |
3,477.09 |
5,833.35 |
持股年限 |
6.95 |
6.95 |
6.95 |
4.99 |
3.07 |
1.46 |
- |
增长率 |
134.81 |
184.57 |
51.78 |
4.89 |
1.31 |
1.15 |
1.06 |
复合增长率 |
102.55% |
111.92% |
76.49% |
37.48% |
9.05% |
10.12% |
|
(博客编辑:卫星)
中道巴菲特俱乐部郑重声明:专栏文章仅代表作者个人观点。刊载此文不代表同意其说法,不构成任何投资建议。投资者据此操作,风险自担。如果您发现本专栏有侵犯您的知识产权的文章,请联系我们