Highlights

[MSPORTS] YoY Quarter Result on 2013-12-31 [#4]

Stock [MSPORTS]: MULTI SPORTS HOLDINGS LTD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     228.05%    YoY -     -84.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 0 99,015 119,687 106,791 105,931 115,364 85,589 -
  YoY % 0.00% -17.27% 12.08% 0.81% -8.18% 34.79% -
  Horiz. % 0.00% 115.69% 139.84% 124.77% 123.77% 134.79% 100.00%
PBT -576,975 -8,846 9,124 5,770 20,684 29,342 21,886 -
  YoY % -6,422.44% -196.95% 58.13% -72.10% -29.51% 34.07% -
  Horiz. % -2,636.27% -40.42% 41.69% 26.36% 94.51% 134.07% 100.00%
Tax 0 -1,289 -3,092 -3,364 -5,511 -8,808 -5,768 -
  YoY % 0.00% 58.31% 8.09% 38.96% 37.43% -52.70% -
  Horiz. % -0.00% 22.35% 53.61% 58.32% 95.54% 152.70% 100.00%
NP -576,975 -10,135 6,032 2,406 15,173 20,534 16,118 -
  YoY % -5,592.90% -268.02% 150.71% -84.14% -26.11% 27.40% -
  Horiz. % -3,579.69% -62.88% 37.42% 14.93% 94.14% 127.40% 100.00%
NP to SH -576,975 -10,135 6,032 2,406 15,173 20,534 16,118 -
  YoY % -5,592.90% -268.02% 150.71% -84.14% -26.11% 27.40% -
  Horiz. % -3,579.69% -62.88% 37.42% 14.93% 94.14% 127.40% 100.00%
Tax Rate - % - % 33.89 % 58.30 % 26.64 % 30.02 % 26.35 % -
  YoY % 0.00% 0.00% -41.87% 118.84% -11.26% 13.93% -
  Horiz. % 0.00% 0.00% 128.61% 221.25% 101.10% 113.93% 100.00%
Total Cost 576,975 109,150 113,655 104,385 90,758 94,830 69,471 42.26%
  YoY % 428.61% -3.96% 8.88% 15.01% -4.29% 36.50% -
  Horiz. % 830.53% 157.12% 163.60% 150.26% 130.64% 136.50% 100.00%
Net Worth -2,002 542,423 689,672 456,564 429,501 296,054 227,852 -
  YoY % -100.37% -21.35% 51.06% 6.30% 45.07% 29.93% -
  Horiz. % -0.88% 238.06% 302.68% 200.38% 188.50% 129.93% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 13,994 9,898 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 41.39% -
  Horiz. % 0.00% 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% 0.00% 10.99% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 110.99% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth -2,002 542,423 689,672 456,564 429,501 296,054 227,852 -
  YoY % -100.37% -21.35% 51.06% 6.30% 45.07% 29.93% -
  Horiz. % -0.88% 238.06% 302.68% 200.38% 188.50% 129.93% 100.00%
NOSH 606,764 526,931 700,957 523,043 517,908 449,999 395,920 7.37%
  YoY % 15.15% -24.83% 34.02% 0.99% 15.09% 13.66% -
  Horiz. % 153.25% 133.09% 177.05% 132.11% 130.81% 113.66% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.00 % -10.24 % 5.04 % 2.25 % 14.32 % 17.80 % 18.83 % -
  YoY % 0.00% -303.17% 124.00% -84.29% -19.55% -5.47% -
  Horiz. % 0.00% -54.38% 26.77% 11.95% 76.05% 94.53% 100.00%
ROE 0.00 % -1.87 % 0.87 % 0.53 % 3.53 % 6.94 % 7.07 % -
  YoY % 0.00% -314.94% 64.15% -84.99% -49.14% -1.84% -
  Horiz. % 0.00% -26.45% 12.31% 7.50% 49.93% 98.16% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS - 18.79 17.07 20.42 20.45 25.64 21.62 -
  YoY % 0.00% 10.08% -16.41% -0.15% -20.24% 18.59% -
  Horiz. % 0.00% 86.91% 78.95% 94.45% 94.59% 118.59% 100.00%
EPS -95.09 -1.92 1.17 0.46 2.93 4.56 3.55 -
  YoY % -4,852.60% -264.10% 154.35% -84.30% -35.75% 28.45% -
  Horiz. % -2,678.59% -54.08% 32.96% 12.96% 82.54% 128.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.11 2.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 24.40% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 124.40% 100.00%
NAPS -0.0033 1.0294 0.9839 0.8729 0.8293 0.6579 0.5755 -
  YoY % -100.32% 4.62% 12.72% 5.26% 26.05% 14.32% -
  Horiz. % -0.57% 178.87% 170.96% 151.68% 144.10% 114.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 606,841
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS - 16.32 19.72 17.60 17.46 19.01 14.10 -
  YoY % 0.00% -17.24% 12.05% 0.80% -8.15% 34.82% -
  Horiz. % 0.00% 115.74% 139.86% 124.82% 123.83% 134.82% 100.00%
EPS -95.08 -1.67 0.99 0.40 2.50 3.38 2.66 -
  YoY % -5,593.41% -268.69% 147.50% -84.00% -26.04% 27.07% -
  Horiz. % -3,574.44% -62.78% 37.22% 15.04% 93.98% 127.07% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.31 1.63 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 41.72% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 141.72% 100.00%
NAPS -0.0033 0.8938 1.1365 0.7524 0.7078 0.4879 0.3755 -
  YoY % -100.37% -21.36% 51.05% 6.30% 45.07% 29.93% -
  Horiz. % -0.88% 238.03% 302.66% 200.37% 188.50% 129.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.0350 0.0750 0.1150 0.2000 0.2800 0.4000 0.5000 -
P/RPS 0.00 0.40 0.67 0.98 1.37 1.56 2.31 -
  YoY % 0.00% -40.30% -31.63% -28.47% -12.18% -32.47% -
  Horiz. % 0.00% 17.32% 29.00% 42.42% 59.31% 67.53% 100.00%
P/EPS -146.46 -3.90 13.36 43.48 9.56 8.77 12.28 -
  YoY % -3,655.38% -129.19% -69.27% 354.81% 9.01% -28.58% -
  Horiz. % -1,192.67% -31.76% 108.79% 354.07% 77.85% 71.42% 100.00%
EY -0.68 -25.65 7.48 2.30 10.46 11.41 8.14 -
  YoY % 97.35% -442.91% 225.22% -78.01% -8.33% 40.17% -
  Horiz. % -8.35% -315.11% 91.89% 28.26% 128.50% 140.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 7.77 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 55.40% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 155.40% 100.00%
P/NAPS 0.00 0.07 0.12 0.23 0.34 0.61 0.87 -
  YoY % 0.00% -41.67% -47.83% -32.35% -44.26% -29.89% -
  Horiz. % 0.00% 8.05% 13.79% 26.44% 39.08% 70.11% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 25/04/18 29/02/16 02/03/15 26/02/14 27/02/13 29/02/12 28/02/11 -
Price 0.0350 0.0550 0.1350 0.2050 0.2750 0.4000 0.5000 -
P/RPS 0.00 0.29 0.79 1.00 1.34 1.56 2.31 -
  YoY % 0.00% -63.29% -21.00% -25.37% -14.10% -32.47% -
  Horiz. % 0.00% 12.55% 34.20% 43.29% 58.01% 67.53% 100.00%
P/EPS -146.46 -2.86 15.69 44.57 9.39 8.77 12.28 -
  YoY % -5,020.98% -118.23% -64.80% 374.65% 7.07% -28.58% -
  Horiz. % -1,192.67% -23.29% 127.77% 362.95% 76.47% 71.42% 100.00%
EY -0.68 -34.97 6.37 2.24 10.65 11.41 8.14 -
  YoY % 98.06% -648.98% 184.38% -78.97% -6.66% 40.17% -
  Horiz. % -8.35% -429.61% 78.26% 27.52% 130.84% 140.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 7.77 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 55.40% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 155.40% 100.00%
P/NAPS 0.00 0.05 0.14 0.23 0.33 0.61 0.87 -
  YoY % 0.00% -64.29% -39.13% -30.30% -45.90% -29.89% -
  Horiz. % 0.00% 5.75% 16.09% 26.44% 37.93% 70.11% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
5. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
6. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
7. Jaks Resources - 1200MW power to fire up Soon ! DK66
8. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
Partners & Brokers