[MSPORTS] YoY 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?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 115,364 85,589 80,272 50,378 31.80%
PBT 29,342 21,886 24,073 16,100 22.14%
Tax -8,808 -5,768 -3,134 -1,950 65.30%
NP 20,534 16,118 20,939 14,150 13.21%
-
NP to SH 20,534 16,118 20,939 14,150 13.21%
-
Tax Rate 30.02% 26.35% 13.02% 12.11% -
Total Cost 94,830 69,471 59,333 36,228 37.81%
-
Net Worth 296,054 227,852 167,511 31,837 110.28%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 13,994 9,898 - - -
Div Payout % 68.16% 61.41% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 296,054 227,852 167,511 31,837 110.28%
NOSH 449,999 395,920 348,983 353,750 8.35%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 17.80% 18.83% 26.09% 28.09% -
ROE 6.94% 7.07% 12.50% 44.44% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 25.64 21.62 23.00 14.24 21.65%
EPS 4.56 3.55 6.00 4.00 4.46%
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 19.01 14.10 13.23 8.30 31.81%
EPS 3.38 2.66 3.45 2.33 13.20%
DPS 2.31 1.63 0.00 0.00 -
NAPS 0.4879 0.3755 0.276 0.0525 110.24%
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 1.56 2.31 2.22 0.00 -
P/EPS 8.77 12.28 8.50 0.00 -
EY 11.41 8.14 11.76 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 1.56 2.31 2.13 0.00 -
P/EPS 8.77 12.28 8.17 0.00 -
EY 11.41 8.14 12.24 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