[MSPORTS] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 5.68%
YoY- 47.79%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 306,299 293,574 275,844 247,328 237,852 214,252 190,512 37.12%
PBT 83,734 82,265 78,388 69,312 65,857 56,810 56,376 30.08%
Tax -14,261 -11,297 -10,618 -9,352 -9,122 -8,141 -7,052 59.71%
NP 69,473 70,968 67,770 59,960 56,735 48,669 49,324 25.57%
-
NP to SH 69,473 70,968 67,770 59,960 56,735 48,669 49,324 25.57%
-
Tax Rate 17.03% 13.73% 13.55% 13.49% 13.85% 14.33% 12.51% -
Total Cost 236,826 222,606 208,074 187,368 181,117 165,582 141,188 41.04%
-
Net Worth 227,978 0 180,443 0 151,293 130,798 55,489 155.86%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 9,903 - - - - - - -
Div Payout % 14.26% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 227,978 0 180,443 0 151,293 130,798 55,489 155.86%
NOSH 396,139 373,401 360,095 359,999 315,194 304,183 308,275 18.14%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 22.68% 24.17% 24.57% 24.24% 23.85% 22.72% 25.89% -
ROE 30.47% 0.00% 37.56% 0.00% 37.50% 37.21% 88.89% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 77.32 78.62 76.60 68.70 75.46 70.44 61.80 16.06%
EPS 15.29 19.00 18.82 16.64 18.00 16.00 16.00 -2.97%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5755 0.00 0.5011 0.00 0.48 0.43 0.18 116.56%
Adjusted Per Share Value based on latest NOSH - 359,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 50.47 48.38 45.46 40.76 39.20 35.31 31.39 37.12%
EPS 11.45 11.69 11.17 9.88 9.35 8.02 8.13 25.56%
DPS 1.63 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3757 0.00 0.2973 0.00 0.2493 0.2155 0.0914 155.94%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 - -
Price 0.50 0.50 0.41 0.48 0.51 0.51 0.00 -
P/RPS 0.65 0.64 0.54 0.70 0.68 0.72 0.00 -
P/EPS 2.85 2.63 2.18 2.88 2.83 3.19 0.00 -
EY 35.07 38.01 45.90 34.70 35.29 31.37 0.00 -
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.00 0.82 0.00 1.06 1.19 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 23/11/10 25/08/10 24/05/10 03/03/10 03/03/10 03/03/10 -
Price 0.50 0.50 0.49 0.41 0.49 0.49 0.49 -
P/RPS 0.65 0.64 0.64 0.60 0.65 0.70 0.79 -12.16%
P/EPS 2.85 2.63 2.60 2.46 2.72 3.06 3.06 -4.61%
EY 35.07 38.01 38.41 40.62 36.73 32.65 32.65 4.86%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.00 0.98 0.00 1.02 1.14 2.72 -53.13%

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