[MSPORTS] YoY TTM 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
QoQ- 11.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 377,578 417,704 296,685 222,196 19.31%
PBT 82,210 106,575 81,008 61,592 10.09%
Tax -21,410 -28,260 -13,892 -8,519 35.92%
NP 60,800 78,315 67,116 53,073 4.63%
-
NP to SH 60,800 78,315 67,116 53,073 4.63%
-
Tax Rate 26.04% 26.52% 17.15% 13.83% -
Total Cost 316,778 339,389 229,569 169,123 23.24%
-
Net Worth 385,013 351,315 227,852 167,511 31.93%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 13,994 9,898 - -
Div Payout % - 17.87% 14.75% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 385,013 351,315 227,852 167,511 31.93%
NOSH 517,908 449,999 395,920 348,983 14.05%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 16.10% 18.75% 22.62% 23.89% -
ROE 15.79% 22.29% 29.46% 31.68% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 72.90 92.82 74.94 63.67 4.61%
EPS 11.74 17.40 16.95 15.21 -8.26%
DPS 0.00 3.11 2.50 0.00 -
NAPS 0.7434 0.7807 0.5755 0.48 15.68%
Adjusted Per Share Value based on latest NOSH - 348,983
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 62.22 68.83 48.89 36.62 19.30%
EPS 10.02 12.91 11.06 8.75 4.61%
DPS 0.00 2.31 1.63 0.00 -
NAPS 0.6345 0.5789 0.3755 0.276 31.94%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.28 0.40 0.50 0.51 -
P/RPS 0.38 0.43 0.67 0.80 -21.95%
P/EPS 2.39 2.30 2.95 3.35 -10.63%
EY 41.93 43.51 33.90 29.82 12.01%
DY 0.00 7.77 5.00 0.00 -
P/NAPS 0.38 0.51 0.87 1.06 -28.93%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 27/02/13 29/02/12 28/02/11 - -
Price 0.275 0.40 0.50 0.00 -
P/RPS 0.38 0.43 0.67 0.00 -
P/EPS 2.34 2.30 2.95 0.00 -
EY 42.69 43.51 33.90 0.00 -
DY 0.00 7.77 5.00 0.00 -
P/NAPS 0.37 0.51 0.87 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