[MSPORTS] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 416,820 306,299 237,852 193,271 29.19%
PBT 106,288 83,734 65,857 52,767 26.29%
Tax -28,234 -14,261 -9,122 -6,530 62.91%
NP 78,054 69,473 56,735 46,237 19.06%
-
NP to SH 78,054 69,473 56,735 46,237 19.06%
-
Tax Rate 26.56% 17.03% 13.85% 12.38% -
Total Cost 338,766 236,826 181,117 147,034 32.07%
-
Net Worth 296,135 227,978 151,293 29,723 115.17%
Dividend
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
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 296,135 227,978 151,293 29,723 115.17%
NOSH 450,122 396,139 315,194 330,264 10.87%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 18.73% 22.68% 23.85% 23.92% -
ROE 26.36% 30.47% 37.50% 155.56% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 92.60 77.32 75.46 58.52 16.52%
EPS 17.34 15.29 18.00 14.00 7.39%
DPS 3.11 2.50 0.00 0.00 -
NAPS 0.6579 0.5755 0.48 0.09 94.07%
Adjusted Per Share Value based on latest NOSH - 353,750
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 68.69 50.47 39.20 31.85 29.19%
EPS 12.86 11.45 9.35 7.62 19.05%
DPS 2.31 1.63 0.00 0.00 -
NAPS 0.488 0.3757 0.2493 0.049 115.14%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 30/12/11 30/12/10 31/12/09 - -
Price 0.40 0.50 0.51 0.00 -
P/RPS 0.43 0.65 0.68 0.00 -
P/EPS 2.31 2.85 2.83 0.00 -
EY 43.35 35.07 35.29 0.00 -
DY 7.77 5.00 0.00 0.00 -
P/NAPS 0.61 0.87 1.06 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 29/02/12 28/02/11 03/03/10 - -
Price 0.40 0.50 0.49 0.00 -
P/RPS 0.43 0.65 0.65 0.00 -
P/EPS 2.31 2.85 2.72 0.00 -
EY 43.35 35.07 36.73 0.00 -
DY 7.77 5.00 0.00 0.00 -
P/NAPS 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