[MSPORTS] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -5.87%
YoY- 21.51%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 355,797 377,578 401,565 429,514 443,832 417,704 378,448 -4.02%
PBT 70,716 82,210 93,929 105,475 113,101 106,575 96,185 -18.52%
Tax -19,174 -21,410 -25,555 -26,806 -29,526 -28,260 -23,149 -11.79%
NP 51,542 60,800 68,374 78,669 83,575 78,315 73,036 -20.71%
-
NP to SH 51,542 60,800 68,374 78,669 83,575 78,315 73,036 -20.71%
-
Tax Rate 27.11% 26.04% 27.21% 25.41% 26.11% 26.52% 24.07% -
Total Cost 304,255 316,778 333,191 350,845 360,257 339,389 305,412 -0.25%
-
Net Worth 401,664 385,013 373,945 456,951 358,356 351,315 305,746 19.93%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - 13,994 13,994 13,994 13,994 9,898 -
Div Payout % - - 20.47% 17.79% 16.75% 17.87% 13.55% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 401,664 385,013 373,945 456,951 358,356 351,315 305,746 19.93%
NOSH 519,014 517,908 516,428 606,841 518,006 449,999 450,090 9.95%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 14.49% 16.10% 17.03% 18.32% 18.83% 18.75% 19.30% -
ROE 12.83% 15.79% 18.28% 17.22% 23.32% 22.29% 23.89% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 68.55 72.90 77.76 70.78 85.68 92.82 84.08 -12.71%
EPS 9.93 11.74 13.24 12.96 16.13 17.40 16.23 -27.90%
DPS 0.00 0.00 2.71 2.31 2.70 3.11 2.20 -
NAPS 0.7739 0.7434 0.7241 0.753 0.6918 0.7807 0.6793 9.07%
Adjusted Per Share Value based on latest NOSH - 606,841
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 58.63 62.22 66.17 70.78 73.14 68.83 62.36 -4.02%
EPS 8.49 10.02 11.27 12.96 13.77 12.91 12.04 -20.75%
DPS 0.00 0.00 2.31 2.31 2.31 2.31 1.63 -
NAPS 0.6619 0.6345 0.6162 0.753 0.5905 0.5789 0.5038 19.93%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.27 0.28 0.32 0.41 0.39 0.40 0.39 -
P/RPS 0.39 0.38 0.41 0.58 0.46 0.43 0.46 -10.41%
P/EPS 2.72 2.39 2.42 3.16 2.42 2.30 2.40 8.69%
EY 36.78 41.93 41.37 31.62 41.37 43.51 41.61 -7.88%
DY 0.00 0.00 8.47 5.62 6.93 7.77 5.64 -
P/NAPS 0.35 0.38 0.44 0.54 0.56 0.51 0.57 -27.73%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 27/02/13 26/11/12 22/08/12 21/05/12 29/02/12 24/11/11 -
Price 0.29 0.275 0.31 0.38 0.38 0.40 0.39 -
P/RPS 0.42 0.38 0.40 0.54 0.44 0.43 0.46 -5.87%
P/EPS 2.92 2.34 2.34 2.93 2.36 2.30 2.40 13.95%
EY 34.24 42.69 42.71 34.11 42.46 43.51 41.61 -12.17%
DY 0.00 0.00 8.74 6.07 7.11 7.77 5.64 -
P/NAPS 0.37 0.37 0.43 0.50 0.55 0.51 0.57 -25.01%

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