[MSPORTS] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -2.11%
YoY- 22.45%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 413,906 360,922 287,084 306,299 293,574 275,844 247,328 40.91%
PBT 105,650 90,868 66,460 83,734 82,265 78,388 69,312 32.41%
Tax -26,672 -25,746 -18,768 -14,261 -11,297 -10,618 -9,352 100.98%
NP 78,978 65,122 47,692 69,473 70,968 67,770 59,960 20.14%
-
NP to SH 78,978 65,122 47,692 69,473 70,968 67,770 59,960 20.14%
-
Tax Rate 25.25% 28.33% 28.24% 17.03% 13.73% 13.55% 13.49% -
Total Cost 334,928 295,800 239,392 236,826 222,606 208,074 187,368 47.23%
-
Net Worth 305,757 276,408 0 227,978 0 180,443 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 9,903 - - - -
Div Payout % - - - 14.26% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 305,757 276,408 0 227,978 0 180,443 0 -
NOSH 450,106 449,737 449,328 396,139 373,401 360,095 359,999 16.04%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.08% 18.04% 16.61% 22.68% 24.17% 24.57% 24.24% -
ROE 25.83% 23.56% 0.00% 30.47% 0.00% 37.56% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 91.96 80.25 63.89 77.32 78.62 76.60 68.70 21.43%
EPS 17.55 14.48 10.60 15.29 19.00 18.82 16.64 3.61%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.6793 0.6146 0.00 0.5755 0.00 0.5011 0.00 -
Adjusted Per Share Value based on latest NOSH - 395,920
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 68.21 59.48 47.31 50.47 48.38 45.46 40.76 40.90%
EPS 13.01 10.73 7.86 11.45 11.69 11.17 9.88 20.11%
DPS 0.00 0.00 0.00 1.63 0.00 0.00 0.00 -
NAPS 0.5039 0.4555 0.00 0.3757 0.00 0.2973 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.39 0.49 0.49 0.50 0.50 0.41 0.48 -
P/RPS 0.42 0.57 0.77 0.65 0.64 0.54 0.70 -28.84%
P/EPS 2.22 3.15 4.62 2.85 2.63 2.18 2.88 -15.91%
EY 44.99 31.79 21.66 35.07 38.01 45.90 34.70 18.88%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.00 0.00 0.87 0.00 0.82 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 22/08/11 23/05/11 28/02/11 23/11/10 25/08/10 24/05/10 -
Price 0.39 0.43 0.47 0.50 0.50 0.49 0.41 -
P/RPS 0.42 0.50 0.74 0.65 0.64 0.64 0.60 -21.14%
P/EPS 2.22 2.76 4.43 2.85 2.63 2.60 2.46 -6.60%
EY 44.99 36.23 22.58 35.07 38.01 38.41 40.62 7.04%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.00 0.00 0.87 0.00 0.98 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