[MSPORTS] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 10.79%
YoY- 47.41%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 329,385 306,624 296,685 285,623 269,616 245,075 222,196 30.10%
PBT 84,224 80,295 81,008 81,471 74,051 67,327 61,592 23.26%
Tax -19,479 -16,246 -13,892 -11,034 -10,474 -9,407 -8,519 73.82%
NP 64,745 64,049 67,116 70,437 63,577 57,920 53,073 14.21%
-
NP to SH 64,745 64,049 67,116 70,437 63,577 57,920 53,073 14.21%
-
Tax Rate 23.13% 20.23% 17.15% 13.54% 14.14% 13.97% 13.83% -
Total Cost 264,640 242,575 229,569 215,186 206,039 187,155 169,123 34.89%
-
Net Worth 276,333 0 227,852 0 180,386 0 167,511 39.74%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 9,898 9,898 9,898 - - - - -
Div Payout % 15.29% 15.45% 14.75% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 276,333 0 227,852 0 180,386 0 167,511 39.74%
NOSH 449,614 449,328 395,920 373,333 359,980 359,999 348,983 18.45%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 19.66% 20.89% 22.62% 24.66% 23.58% 23.63% 23.89% -
ROE 23.43% 0.00% 29.46% 0.00% 35.24% 0.00% 31.68% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 73.26 68.24 74.94 76.51 74.90 68.08 63.67 9.83%
EPS 14.40 14.25 16.95 18.87 17.66 16.09 15.21 -3.59%
DPS 2.20 2.20 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.6146 0.00 0.5755 0.00 0.5011 0.00 0.48 17.96%
Adjusted Per Share Value based on latest NOSH - 373,333
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 54.28 50.53 48.89 47.07 44.43 40.39 36.62 30.09%
EPS 10.67 10.55 11.06 11.61 10.48 9.54 8.75 14.18%
DPS 1.63 1.63 1.63 0.00 0.00 0.00 0.00 -
NAPS 0.4554 0.00 0.3755 0.00 0.2973 0.00 0.276 39.76%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.49 0.49 0.50 0.50 0.41 0.48 0.51 -
P/RPS 0.67 0.72 0.67 0.65 0.55 0.71 0.80 -11.17%
P/EPS 3.40 3.44 2.95 2.65 2.32 2.98 3.35 0.99%
EY 29.39 29.09 33.90 37.73 43.08 33.52 29.82 -0.96%
DY 4.49 4.50 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 0.87 0.00 0.82 0.00 1.06 -17.14%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 23/05/11 28/02/11 23/11/10 25/08/10 24/05/10 - -
Price 0.43 0.47 0.50 0.50 0.49 0.41 0.00 -
P/RPS 0.59 0.69 0.67 0.65 0.65 0.60 0.00 -
P/EPS 2.99 3.30 2.95 2.65 2.77 2.55 0.00 -
EY 33.49 30.33 33.90 37.73 36.04 39.24 0.00 -
DY 5.12 4.69 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.00 0.87 0.00 0.98 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