Highlights

[MSPORTS] YoY Quarter Result on 2012-12-31 [#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 -     -2.31%    YoY -     -26.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 99,015 119,687 106,791 105,931 115,364 85,589 80,272 3.56%
  YoY % -17.27% 12.08% 0.81% -8.18% 34.79% 6.62% -
  Horiz. % 123.35% 149.10% 133.04% 131.97% 143.72% 106.62% 100.00%
PBT -8,846 9,124 5,770 20,684 29,342 21,886 24,073 -
  YoY % -196.95% 58.13% -72.10% -29.51% 34.07% -9.08% -
  Horiz. % -36.75% 37.90% 23.97% 85.92% 121.89% 90.92% 100.00%
Tax -1,289 -3,092 -3,364 -5,511 -8,808 -5,768 -3,134 -13.76%
  YoY % 58.31% 8.09% 38.96% 37.43% -52.70% -84.05% -
  Horiz. % 41.13% 98.66% 107.34% 175.85% 281.05% 184.05% 100.00%
NP -10,135 6,032 2,406 15,173 20,534 16,118 20,939 -
  YoY % -268.02% 150.71% -84.14% -26.11% 27.40% -23.02% -
  Horiz. % -48.40% 28.81% 11.49% 72.46% 98.07% 76.98% 100.00%
NP to SH -10,135 6,032 2,406 15,173 20,534 16,118 20,939 -
  YoY % -268.02% 150.71% -84.14% -26.11% 27.40% -23.02% -
  Horiz. % -48.40% 28.81% 11.49% 72.46% 98.07% 76.98% 100.00%
Tax Rate - % 33.89 % 58.30 % 26.64 % 30.02 % 26.35 % 13.02 % -
  YoY % 0.00% -41.87% 118.84% -11.26% 13.93% 102.38% -
  Horiz. % 0.00% 260.29% 447.77% 204.61% 230.57% 202.38% 100.00%
Total Cost 109,150 113,655 104,385 90,758 94,830 69,471 59,333 10.69%
  YoY % -3.96% 8.88% 15.01% -4.29% 36.50% 17.09% -
  Horiz. % 183.96% 191.55% 175.93% 152.96% 159.83% 117.09% 100.00%
Net Worth 542,423 689,672 456,564 429,501 296,054 227,852 167,511 21.62%
  YoY % -21.35% 51.06% 6.30% 45.07% 29.93% 36.02% -
  Horiz. % 323.81% 411.72% 272.56% 256.40% 176.74% 136.02% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 13,994 9,898 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 41.39% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 141.39% 100.00% -
Div Payout % - % - % - % - % 68.16 % 61.41 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 10.99% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 110.99% 100.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 542,423 689,672 456,564 429,501 296,054 227,852 167,511 21.62%
  YoY % -21.35% 51.06% 6.30% 45.07% 29.93% 36.02% -
  Horiz. % 323.81% 411.72% 272.56% 256.40% 176.74% 136.02% 100.00%
NOSH 526,931 700,957 523,043 517,908 449,999 395,920 348,983 7.11%
  YoY % -24.83% 34.02% 0.99% 15.09% 13.66% 13.45% -
  Horiz. % 150.99% 200.86% 149.88% 148.40% 128.95% 113.45% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -10.24 % 5.04 % 2.25 % 14.32 % 17.80 % 18.83 % 26.09 % -
  YoY % -303.17% 124.00% -84.29% -19.55% -5.47% -27.83% -
  Horiz. % -39.25% 19.32% 8.62% 54.89% 68.23% 72.17% 100.00%
ROE -1.87 % 0.87 % 0.53 % 3.53 % 6.94 % 7.07 % 12.50 % -
  YoY % -314.94% 64.15% -84.99% -49.14% -1.84% -43.44% -
  Horiz. % -14.96% 6.96% 4.24% 28.24% 55.52% 56.56% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 18.79 17.07 20.42 20.45 25.64 21.62 23.00 -3.31%
  YoY % 10.08% -16.41% -0.15% -20.24% 18.59% -6.00% -
  Horiz. % 81.70% 74.22% 88.78% 88.91% 111.48% 94.00% 100.00%
EPS -1.92 1.17 0.46 2.93 4.56 3.55 6.00 -
  YoY % -264.10% 154.35% -84.30% -35.75% 28.45% -40.83% -
  Horiz. % -32.00% 19.50% 7.67% 48.83% 76.00% 59.17% 100.00%
DPS 0.00 0.00 0.00 0.00 3.11 2.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 24.40% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 124.40% 100.00% -
NAPS 1.0294 0.9839 0.8729 0.8293 0.6579 0.5755 0.4800 13.55%
  YoY % 4.62% 12.72% 5.26% 26.05% 14.32% 19.90% -
  Horiz. % 214.46% 204.98% 181.85% 172.77% 137.06% 119.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 606,841
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 16.32 19.72 17.60 17.46 19.01 14.10 13.23 3.56%
  YoY % -17.24% 12.05% 0.80% -8.15% 34.82% 6.58% -
  Horiz. % 123.36% 149.06% 133.03% 131.97% 143.69% 106.58% 100.00%
EPS -1.67 0.99 0.40 2.50 3.38 2.66 3.45 -
  YoY % -268.69% 147.50% -84.00% -26.04% 27.07% -22.90% -
  Horiz. % -48.41% 28.70% 11.59% 72.46% 97.97% 77.10% 100.00%
DPS 0.00 0.00 0.00 0.00 2.31 1.63 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 41.72% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 141.72% 100.00% -
NAPS 0.8938 1.1365 0.7524 0.7078 0.4879 0.3755 0.2760 21.62%
  YoY % -21.36% 51.05% 6.30% 45.07% 29.93% 36.05% -
  Horiz. % 323.84% 411.78% 272.61% 256.45% 176.78% 136.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.0750 0.1150 0.2000 0.2800 0.4000 0.5000 0.5100 -
P/RPS 0.40 0.67 0.98 1.37 1.56 2.31 2.22 -24.84%
  YoY % -40.30% -31.63% -28.47% -12.18% -32.47% 4.05% -
  Horiz. % 18.02% 30.18% 44.14% 61.71% 70.27% 104.05% 100.00%
P/EPS -3.90 13.36 43.48 9.56 8.77 12.28 8.50 -
  YoY % -129.19% -69.27% 354.81% 9.01% -28.58% 44.47% -
  Horiz. % -45.88% 157.18% 511.53% 112.47% 103.18% 144.47% 100.00%
EY -25.65 7.48 2.30 10.46 11.41 8.14 11.76 -
  YoY % -442.91% 225.22% -78.01% -8.33% 40.17% -30.78% -
  Horiz. % -218.11% 63.61% 19.56% 88.95% 97.02% 69.22% 100.00%
DY 0.00 0.00 0.00 0.00 7.77 5.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 55.40% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 155.40% 100.00% -
P/NAPS 0.07 0.12 0.23 0.34 0.61 0.87 1.06 -36.41%
  YoY % -41.67% -47.83% -32.35% -44.26% -29.89% -17.92% -
  Horiz. % 6.60% 11.32% 21.70% 32.08% 57.55% 82.08% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 02/03/15 26/02/14 27/02/13 29/02/12 28/02/11 03/03/10 -
Price 0.0550 0.1350 0.2050 0.2750 0.4000 0.5000 0.4900 -
P/RPS 0.29 0.79 1.00 1.34 1.56 2.31 2.13 -28.26%
  YoY % -63.29% -21.00% -25.37% -14.10% -32.47% 8.45% -
  Horiz. % 13.62% 37.09% 46.95% 62.91% 73.24% 108.45% 100.00%
P/EPS -2.86 15.69 44.57 9.39 8.77 12.28 8.17 -
  YoY % -118.23% -64.80% 374.65% 7.07% -28.58% 50.31% -
  Horiz. % -35.01% 192.04% 545.53% 114.93% 107.34% 150.31% 100.00%
EY -34.97 6.37 2.24 10.65 11.41 8.14 12.24 -
  YoY % -648.98% 184.38% -78.97% -6.66% 40.17% -33.50% -
  Horiz. % -285.70% 52.04% 18.30% 87.01% 93.22% 66.50% 100.00%
DY 0.00 0.00 0.00 0.00 7.77 5.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 55.40% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 155.40% 100.00% -
P/NAPS 0.05 0.14 0.23 0.33 0.61 0.87 1.02 -39.49%
  YoY % -64.29% -39.13% -30.30% -45.90% -29.89% -14.71% -
  Horiz. % 4.90% 13.73% 22.55% 32.35% 59.80% 85.29% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


FEATURED EVENT
 

217  183  469  1289 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.02+0.005 
 TRC 0.58+0.005 
 HSI-H4Y 0.205-0.01 
 HSI-C3W 0.38+0.005 
 SAPNRG-WA 0.100.00 
 PERMAJU 0.40+0.01 
 SEACERA 0.335+0.02 
 ARMADA 0.22-0.005 
 EAH-WE 0.010.00 
 VSOLAR 0.18+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers