[MSPORTS] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -11.08%
YoY- -22.36%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 368,615 372,526 355,797 377,578 401,565 429,514 443,832 -11.63%
PBT 52,413 70,048 70,716 82,210 93,929 105,475 113,101 -40.08%
Tax -19,680 -19,905 -19,174 -21,410 -25,555 -26,806 -29,526 -23.67%
NP 32,733 50,143 51,542 60,800 68,374 78,669 83,575 -46.43%
-
NP to SH 32,733 50,143 51,542 60,800 68,374 78,669 83,575 -46.43%
-
Tax Rate 37.55% 28.42% 27.11% 26.04% 27.21% 25.41% 26.11% -
Total Cost 335,882 322,383 304,255 316,778 333,191 350,845 360,257 -4.55%
-
Net Worth 441,564 427,128 401,664 385,013 373,945 456,951 358,356 14.92%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 13,994 13,994 13,994 -
Div Payout % - - - - 20.47% 17.79% 16.75% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 441,564 427,128 401,664 385,013 373,945 456,951 358,356 14.92%
NOSH 521,944 517,982 519,014 517,908 516,428 606,841 518,006 0.50%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.88% 13.46% 14.49% 16.10% 17.03% 18.32% 18.83% -
ROE 7.41% 11.74% 12.83% 15.79% 18.28% 17.22% 23.32% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 70.62 71.92 68.55 72.90 77.76 70.78 85.68 -12.08%
EPS 6.27 9.68 9.93 11.74 13.24 12.96 16.13 -46.70%
DPS 0.00 0.00 0.00 0.00 2.71 2.31 2.70 -
NAPS 0.846 0.8246 0.7739 0.7434 0.7241 0.753 0.6918 14.34%
Adjusted Per Share Value based on latest NOSH - 517,908
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 60.74 61.39 58.63 62.22 66.17 70.78 73.14 -11.63%
EPS 5.39 8.26 8.49 10.02 11.27 12.96 13.77 -46.45%
DPS 0.00 0.00 0.00 0.00 2.31 2.31 2.31 -
NAPS 0.7276 0.7039 0.6619 0.6345 0.6162 0.753 0.5905 14.91%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.235 0.26 0.27 0.28 0.32 0.41 0.39 -
P/RPS 0.33 0.36 0.39 0.38 0.41 0.58 0.46 -19.84%
P/EPS 3.75 2.69 2.72 2.39 2.42 3.16 2.42 33.87%
EY 26.69 37.23 36.78 41.93 41.37 31.62 41.37 -25.31%
DY 0.00 0.00 0.00 0.00 8.47 5.62 6.93 -
P/NAPS 0.28 0.32 0.35 0.38 0.44 0.54 0.56 -36.97%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 23/08/13 28/05/13 27/02/13 26/11/12 22/08/12 21/05/12 -
Price 0.215 0.225 0.29 0.275 0.31 0.38 0.38 -
P/RPS 0.30 0.31 0.42 0.38 0.40 0.54 0.44 -22.51%
P/EPS 3.43 2.32 2.92 2.34 2.34 2.93 2.36 28.27%
EY 29.17 43.02 34.24 42.69 42.71 34.11 42.46 -22.12%
DY 0.00 0.00 0.00 0.00 8.74 6.07 7.11 -
P/NAPS 0.25 0.27 0.37 0.37 0.43 0.50 0.55 -40.85%

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