[MSPORTS] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
03-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 29.76%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 401,565 378,448 285,623 198,047 26.54%
PBT 93,929 96,185 81,471 55,343 19.26%
Tax -25,555 -23,149 -11,034 -7,559 50.02%
NP 68,374 73,036 70,437 47,784 12.67%
-
NP to SH 68,374 73,036 70,437 47,784 12.67%
-
Tax Rate 27.21% 24.07% 13.54% 13.66% -
Total Cost 333,191 305,412 215,186 150,263 30.36%
-
Net Worth 373,945 305,746 0 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 13,994 9,898 - - -
Div Payout % 20.47% 13.55% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 373,945 305,746 0 0 -
NOSH 516,428 450,090 373,333 303,925 19.31%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 17.03% 19.30% 24.66% 24.13% -
ROE 18.28% 23.89% 0.00% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 77.76 84.08 76.51 65.16 6.06%
EPS 13.24 16.23 18.87 15.72 -5.55%
DPS 2.71 2.20 0.00 0.00 -
NAPS 0.7241 0.6793 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 303,925
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 66.17 62.36 47.07 32.64 26.53%
EPS 11.27 12.04 11.61 7.87 12.70%
DPS 2.31 1.63 0.00 0.00 -
NAPS 0.6162 0.5038 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.32 0.39 0.50 0.51 -
P/RPS 0.41 0.46 0.65 0.78 -19.27%
P/EPS 2.42 2.40 2.65 3.24 -9.26%
EY 41.37 41.61 37.73 30.83 10.28%
DY 8.47 5.64 0.00 0.00 -
P/NAPS 0.44 0.57 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/12 24/11/11 23/11/10 - -
Price 0.31 0.39 0.50 0.00 -
P/RPS 0.40 0.46 0.65 0.00 -
P/EPS 2.34 2.40 2.65 0.00 -
EY 42.71 41.61 37.73 0.00 -
DY 8.74 5.64 0.00 0.00 -
P/NAPS 0.43 0.57 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