[MSPORTS] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
03-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 22.7%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 414,486 416,820 306,299 237,852 193,271 20.99%
PBT 91,121 106,288 83,734 65,857 52,767 14.62%
Tax -23,496 -28,234 -14,261 -9,122 -6,530 37.69%
NP 67,625 78,054 69,473 56,735 46,237 9.96%
-
NP to SH 67,625 78,054 69,473 56,735 46,237 9.96%
-
Tax Rate 25.79% 26.56% 17.03% 13.85% 12.38% -
Total Cost 346,861 338,766 236,826 181,117 147,034 23.91%
-
Net Worth 429,309 296,135 227,978 151,293 29,723 94.85%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - 13,998 9,903 - - -
Div Payout % - 17.93% 14.26% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 429,309 296,135 227,978 151,293 29,723 94.85%
NOSH 517,676 450,122 396,139 315,194 330,264 11.88%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 16.32% 18.73% 22.68% 23.85% 23.92% -
ROE 15.75% 26.36% 30.47% 37.50% 155.56% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 80.07 92.60 77.32 75.46 58.52 8.14%
EPS 13.07 17.34 15.29 18.00 14.00 -1.70%
DPS 0.00 3.11 2.50 0.00 0.00 -
NAPS 0.8293 0.6579 0.5755 0.48 0.09 74.16%
Adjusted Per Share Value based on latest NOSH - 348,983
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 68.30 68.69 50.47 39.20 31.85 20.99%
EPS 11.14 12.86 11.45 9.35 7.62 9.95%
DPS 0.00 2.31 1.63 0.00 0.00 -
NAPS 0.7074 0.488 0.3757 0.2493 0.049 94.83%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 - -
Price 0.28 0.40 0.50 0.51 0.00 -
P/RPS 0.35 0.43 0.65 0.68 0.00 -
P/EPS 2.14 2.31 2.85 2.83 0.00 -
EY 46.65 43.35 35.07 35.29 0.00 -
DY 0.00 7.77 5.00 0.00 0.00 -
P/NAPS 0.34 0.61 0.87 1.06 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/13 29/02/12 28/02/11 03/03/10 - -
Price 0.275 0.40 0.50 0.49 0.00 -
P/RPS 0.34 0.43 0.65 0.65 0.00 -
P/EPS 2.11 2.31 2.85 2.72 0.00 -
EY 47.50 43.35 35.07 36.73 0.00 -
DY 0.00 7.77 5.00 0.00 0.00 -
P/NAPS 0.33 0.61 0.87 1.02 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