[MSPORTS] QoQ TTM 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- 9.13%
YoY- 138.42%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 296,685 285,623 269,616 245,075 222,196 198,047 137,987 66.35%
PBT 81,008 81,471 74,051 67,327 61,592 55,343 42,018 54.71%
Tax -13,892 -11,034 -10,474 -9,407 -8,519 -7,559 -5,194 92.33%
NP 67,116 70,437 63,577 57,920 53,073 47,784 36,824 49.04%
-
NP to SH 67,116 70,437 63,577 57,920 53,073 47,784 36,824 49.04%
-
Tax Rate 17.15% 13.54% 14.14% 13.97% 13.83% 13.66% 12.36% -
Total Cost 229,569 215,186 206,039 187,155 169,123 150,263 101,163 72.42%
-
Net Worth 227,852 0 180,386 0 167,511 0 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 9,898 - - - - - - -
Div Payout % 14.75% - - - - - - -
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 227,852 0 180,386 0 167,511 0 0 -
NOSH 395,920 373,333 359,980 359,999 348,983 303,925 272,720 28.12%
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 22.62% 24.66% 23.58% 23.63% 23.89% 24.13% 26.69% -
ROE 29.46% 0.00% 35.24% 0.00% 31.68% 0.00% 0.00% -
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 74.94 76.51 74.90 68.08 63.67 65.16 50.60 29.83%
EPS 16.95 18.87 17.66 16.09 15.21 15.72 13.50 16.33%
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 0.00 0.00 -
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 48.89 47.07 44.43 40.39 36.62 32.64 22.74 66.34%
EPS 11.06 11.61 10.48 9.54 8.75 7.87 6.07 49.01%
DPS 1.63 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3755 0.00 0.2973 0.00 0.276 0.00 0.00 -
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 0.67 0.65 0.55 0.71 0.80 0.78 0.00 -
P/EPS 2.95 2.65 2.32 2.98 3.35 3.24 0.00 -
EY 33.90 37.73 43.08 33.52 29.82 30.83 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 0.00 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 - - - -
Price 0.50 0.50 0.49 0.41 0.00 0.00 0.00 -
P/RPS 0.67 0.65 0.65 0.60 0.00 0.00 0.00 -
P/EPS 2.95 2.65 2.77 2.55 0.00 0.00 0.00 -
EY 33.90 37.73 36.04 39.24 0.00 0.00 0.00 -
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 0.00 0.00 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