[MSPORTS] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -13.09%
YoY- -6.38%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 372,526 355,797 377,578 401,565 429,514 443,832 417,704 -7.35%
PBT 70,048 70,716 82,210 93,929 105,475 113,101 106,575 -24.42%
Tax -19,905 -19,174 -21,410 -25,555 -26,806 -29,526 -28,260 -20.85%
NP 50,143 51,542 60,800 68,374 78,669 83,575 78,315 -25.73%
-
NP to SH 50,143 51,542 60,800 68,374 78,669 83,575 78,315 -25.73%
-
Tax Rate 28.42% 27.11% 26.04% 27.21% 25.41% 26.11% 26.52% -
Total Cost 322,383 304,255 316,778 333,191 350,845 360,257 339,389 -3.37%
-
Net Worth 427,128 401,664 385,013 373,945 456,951 358,356 351,315 13.92%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 13,994 13,994 13,994 13,994 -
Div Payout % - - - 20.47% 17.79% 16.75% 17.87% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 427,128 401,664 385,013 373,945 456,951 358,356 351,315 13.92%
NOSH 517,982 519,014 517,908 516,428 606,841 518,006 449,999 9.84%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.46% 14.49% 16.10% 17.03% 18.32% 18.83% 18.75% -
ROE 11.74% 12.83% 15.79% 18.28% 17.22% 23.32% 22.29% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 71.92 68.55 72.90 77.76 70.78 85.68 92.82 -15.65%
EPS 9.68 9.93 11.74 13.24 12.96 16.13 17.40 -32.38%
DPS 0.00 0.00 0.00 2.71 2.31 2.70 3.11 -
NAPS 0.8246 0.7739 0.7434 0.7241 0.753 0.6918 0.7807 3.71%
Adjusted Per Share Value based on latest NOSH - 516,428
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 61.39 58.63 62.22 66.17 70.78 73.14 68.83 -7.34%
EPS 8.26 8.49 10.02 11.27 12.96 13.77 12.91 -25.76%
DPS 0.00 0.00 0.00 2.31 2.31 2.31 2.31 -
NAPS 0.7039 0.6619 0.6345 0.6162 0.753 0.5905 0.5789 13.93%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.26 0.27 0.28 0.32 0.41 0.39 0.40 -
P/RPS 0.36 0.39 0.38 0.41 0.58 0.46 0.43 -11.18%
P/EPS 2.69 2.72 2.39 2.42 3.16 2.42 2.30 11.01%
EY 37.23 36.78 41.93 41.37 31.62 41.37 43.51 -9.87%
DY 0.00 0.00 0.00 8.47 5.62 6.93 7.77 -
P/NAPS 0.32 0.35 0.38 0.44 0.54 0.56 0.51 -26.72%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 28/05/13 27/02/13 26/11/12 22/08/12 21/05/12 29/02/12 -
Price 0.225 0.29 0.275 0.31 0.38 0.38 0.40 -
P/RPS 0.31 0.42 0.38 0.40 0.54 0.44 0.43 -19.61%
P/EPS 2.32 2.92 2.34 2.34 2.93 2.36 2.30 0.57%
EY 43.02 34.24 42.69 42.71 34.11 42.46 43.51 -0.75%
DY 0.00 0.00 0.00 8.74 6.07 7.11 7.77 -
P/NAPS 0.27 0.37 0.37 0.43 0.50 0.55 0.51 -34.58%

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