[MSPORTS] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 6.72%
YoY- 30.49%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 377,578 401,565 429,514 443,832 417,704 378,448 329,385 9.48%
PBT 82,210 93,929 105,475 113,101 106,575 96,185 84,224 -1.59%
Tax -21,410 -25,555 -26,806 -29,526 -28,260 -23,149 -19,479 6.47%
NP 60,800 68,374 78,669 83,575 78,315 73,036 64,745 -4.08%
-
NP to SH 60,800 68,374 78,669 83,575 78,315 73,036 64,745 -4.08%
-
Tax Rate 26.04% 27.21% 25.41% 26.11% 26.52% 24.07% 23.13% -
Total Cost 316,778 333,191 350,845 360,257 339,389 305,412 264,640 12.67%
-
Net Worth 385,013 373,945 456,951 358,356 351,315 305,746 276,333 24.62%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 13,994 13,994 13,994 13,994 9,898 9,898 -
Div Payout % - 20.47% 17.79% 16.75% 17.87% 13.55% 15.29% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 385,013 373,945 456,951 358,356 351,315 305,746 276,333 24.62%
NOSH 517,908 516,428 606,841 518,006 449,999 450,090 449,614 9.83%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 16.10% 17.03% 18.32% 18.83% 18.75% 19.30% 19.66% -
ROE 15.79% 18.28% 17.22% 23.32% 22.29% 23.89% 23.43% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 72.90 77.76 70.78 85.68 92.82 84.08 73.26 -0.32%
EPS 11.74 13.24 12.96 16.13 17.40 16.23 14.40 -12.67%
DPS 0.00 2.71 2.31 2.70 3.11 2.20 2.20 -
NAPS 0.7434 0.7241 0.753 0.6918 0.7807 0.6793 0.6146 13.45%
Adjusted Per Share Value based on latest NOSH - 518,006
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 62.22 66.17 70.78 73.14 68.83 62.36 54.28 9.48%
EPS 10.02 11.27 12.96 13.77 12.91 12.04 10.67 -4.08%
DPS 0.00 2.31 2.31 2.31 2.31 1.63 1.63 -
NAPS 0.6345 0.6162 0.753 0.5905 0.5789 0.5038 0.4554 24.62%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.28 0.32 0.41 0.39 0.40 0.39 0.49 -
P/RPS 0.38 0.41 0.58 0.46 0.43 0.46 0.67 -31.36%
P/EPS 2.39 2.42 3.16 2.42 2.30 2.40 3.40 -20.85%
EY 41.93 41.37 31.62 41.37 43.51 41.61 29.39 26.59%
DY 0.00 8.47 5.62 6.93 7.77 5.64 4.49 -
P/NAPS 0.38 0.44 0.54 0.56 0.51 0.57 0.80 -38.98%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 26/11/12 22/08/12 21/05/12 29/02/12 24/11/11 22/08/11 -
Price 0.275 0.31 0.38 0.38 0.40 0.39 0.43 -
P/RPS 0.38 0.40 0.54 0.44 0.43 0.46 0.59 -25.32%
P/EPS 2.34 2.34 2.93 2.36 2.30 2.40 2.99 -15.01%
EY 42.69 42.71 34.11 42.46 43.51 41.61 33.49 17.47%
DY 0.00 8.74 6.07 7.11 7.77 5.64 5.12 -
P/NAPS 0.37 0.43 0.50 0.55 0.51 0.57 0.70 -34.49%

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