Highlights

[MEDIA] QoQ Annualized Quarter Result on 2012-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 14-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     86.67%    YoY -     -2.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,463,344 1,697,845 1,626,824 1,565,814 1,341,136 1,622,133 1,591,105 -5.42%
  QoQ % -13.81% 4.37% 3.90% 16.75% -17.32% 1.95% -
  Horiz. % 91.97% 106.71% 102.24% 98.41% 84.29% 101.95% 100.00%
PBT 146,568 282,945 246,092 211,758 114,896 277,742 241,100 -28.22%
  QoQ % -48.20% 14.98% 16.21% 84.30% -58.63% 15.20% -
  Horiz. % 60.79% 117.36% 102.07% 87.83% 47.65% 115.20% 100.00%
Tax -35,448 -71,633 -62,500 -54,198 -29,288 -69,164 -61,942 -31.05%
  QoQ % 50.51% -14.61% -15.32% -85.05% 57.65% -11.66% -
  Horiz. % 57.23% 115.64% 100.90% 87.50% 47.28% 111.66% 100.00%
NP 111,120 211,312 183,592 157,560 85,608 208,578 179,157 -27.25%
  QoQ % -47.41% 15.10% 16.52% 84.05% -58.96% 16.42% -
  Horiz. % 62.02% 117.95% 102.48% 87.95% 47.78% 116.42% 100.00%
NP to SH 108,428 209,312 181,530 155,054 83,064 206,585 176,805 -27.80%
  QoQ % -48.20% 15.30% 17.08% 86.67% -59.79% 16.84% -
  Horiz. % 61.33% 118.39% 102.67% 87.70% 46.98% 116.84% 100.00%
Tax Rate 24.19 % 25.32 % 25.40 % 25.59 % 25.49 % 24.90 % 25.69 % -3.93%
  QoQ % -4.46% -0.31% -0.74% 0.39% 2.37% -3.08% -
  Horiz. % 94.16% 98.56% 98.87% 99.61% 99.22% 96.92% 100.00%
Total Cost 1,352,224 1,486,533 1,443,232 1,408,254 1,255,528 1,413,555 1,411,948 -2.84%
  QoQ % -9.04% 3.00% 2.48% 12.16% -11.18% 0.11% -
  Horiz. % 95.77% 105.28% 102.22% 99.74% 88.92% 100.11% 100.00%
Net Worth 1,582,506 1,542,236 143,034,782 145,648,110 1,392,420 1,418,696 1,348,490 11.25%
  QoQ % 2.61% -98.92% -1.79% 10,360.06% -1.85% 5.21% -
  Horiz. % 117.35% 114.37% 10,607.03% 10,800.83% 103.26% 105.21% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 139,900 86,126 64,560 - 167,967 153,865 -
  QoQ % 0.00% 62.44% 33.40% 0.00% 0.00% 9.17% -
  Horiz. % 0.00% 90.92% 55.98% 41.96% 0.00% 109.17% 100.00%
Div Payout % - % 66.84 % 47.44 % 41.64 % - % 81.31 % 87.03 % -
  QoQ % 0.00% 40.89% 13.93% 0.00% 0.00% -6.57% -
  Horiz. % 0.00% 76.80% 54.51% 47.85% 0.00% 93.43% 100.00%
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 1,582,506 1,542,236 143,034,782 145,648,110 1,392,420 1,418,696 1,348,490 11.25%
  QoQ % 2.61% -98.92% -1.79% 10,360.06% -1.85% 5.21% -
  Horiz. % 117.35% 114.37% 10,607.03% 10,800.83% 103.26% 105.21% 100.00%
NOSH 1,084,280 1,076,154 1,076,582 1,076,005 1,071,752 1,049,797 1,049,082 2.22%
  QoQ % 0.76% -0.04% 0.05% 0.40% 2.09% 0.07% -
  Horiz. % 103.36% 102.58% 102.62% 102.57% 102.16% 100.07% 100.00%
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 7.59 % 12.45 % 11.29 % 10.06 % 6.38 % 12.86 % 11.26 % -23.10%
  QoQ % -39.04% 10.27% 12.23% 57.68% -50.39% 14.21% -
  Horiz. % 67.41% 110.57% 100.27% 89.34% 56.66% 114.21% 100.00%
ROE 6.85 % 13.57 % 0.13 % 0.11 % 5.97 % 14.56 % 13.11 % -35.10%
  QoQ % -49.52% 10,338.46% 18.18% -98.16% -59.00% 11.06% -
  Horiz. % 52.25% 103.51% 0.99% 0.84% 45.54% 111.06% 100.00%
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 134.96 157.77 151.11 145.52 125.13 154.52 151.67 -7.48%
  QoQ % -14.46% 4.41% 3.84% 16.30% -19.02% 1.88% -
  Horiz. % 88.98% 104.02% 99.63% 95.95% 82.50% 101.88% 100.00%
EPS 10.00 19.45 16.87 14.40 7.72 19.68 16.85 -29.36%
  QoQ % -48.59% 15.29% 17.15% 86.53% -60.77% 16.80% -
  Horiz. % 59.35% 115.43% 100.12% 85.46% 45.82% 116.80% 100.00%
DPS 0.00 13.00 8.00 6.00 0.00 16.00 14.67 -
  QoQ % 0.00% 62.50% 33.33% 0.00% 0.00% 9.07% -
  Horiz. % 0.00% 88.62% 54.53% 40.90% 0.00% 109.07% 100.00%
NAPS 1.4595 1.4331 132.8600 135.3600 1.2992 1.3514 1.2854 8.83%
  QoQ % 1.84% -98.92% -1.85% 10,318.72% -3.86% 5.13% -
  Horiz. % 113.54% 111.49% 10,336.08% 10,530.57% 101.07% 105.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 131.93 153.07 146.67 141.17 120.91 146.24 143.45 -5.42%
  QoQ % -13.81% 4.36% 3.90% 16.76% -17.32% 1.94% -
  Horiz. % 91.97% 106.71% 102.24% 98.41% 84.29% 101.94% 100.00%
EPS 9.78 18.87 16.37 13.98 7.49 18.62 15.94 -27.77%
  QoQ % -48.17% 15.27% 17.10% 86.65% -59.77% 16.81% -
  Horiz. % 61.36% 118.38% 102.70% 87.70% 46.99% 116.81% 100.00%
DPS 0.00 12.61 7.76 5.82 0.00 15.14 13.87 -
  QoQ % 0.00% 62.50% 33.33% 0.00% 0.00% 9.16% -
  Horiz. % 0.00% 90.92% 55.95% 41.96% 0.00% 109.16% 100.00%
NAPS 1.4267 1.3904 128.9542 131.3103 1.2553 1.2790 1.2157 11.25%
  QoQ % 2.61% -98.92% -1.79% 10,360.47% -1.85% 5.21% -
  Horiz. % 117.36% 114.37% 10,607.40% 10,801.21% 103.26% 105.21% 100.00%
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 2.4000 2.3400 2.3300 2.2100 2.6800 2.6000 2.2000 -
P/RPS 1.78 1.48 1.54 1.52 2.14 1.68 1.45 14.63%
  QoQ % 20.27% -3.90% 1.32% -28.97% 27.38% 15.86% -
  Horiz. % 122.76% 102.07% 106.21% 104.83% 147.59% 115.86% 100.00%
P/EPS 24.00 12.03 13.82 15.34 34.58 13.21 13.05 50.05%
  QoQ % 99.50% -12.95% -9.91% -55.64% 161.77% 1.23% -
  Horiz. % 183.91% 92.18% 105.90% 117.55% 264.98% 101.23% 100.00%
EY 4.17 8.31 7.24 6.52 2.89 7.57 7.66 -33.30%
  QoQ % -49.82% 14.78% 11.04% 125.61% -61.82% -1.17% -
  Horiz. % 54.44% 108.49% 94.52% 85.12% 37.73% 98.83% 100.00%
DY 0.00 5.56 3.43 2.71 0.00 6.15 6.67 -
  QoQ % 0.00% 62.10% 26.57% 0.00% 0.00% -7.80% -
  Horiz. % 0.00% 83.36% 51.42% 40.63% 0.00% 92.20% 100.00%
P/NAPS 1.64 1.63 0.02 0.02 2.06 1.92 1.71 -2.75%
  QoQ % 0.61% 8,050.00% 0.00% -99.03% 7.29% 12.28% -
  Horiz. % 95.91% 95.32% 1.17% 1.17% 120.47% 112.28% 100.00%
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 07/05/13 20/02/13 22/11/12 14/08/12 16/05/12 23/02/12 18/11/11 -
Price 2.6200 2.1400 2.4400 2.4500 2.4000 2.7100 2.6000 -
P/RPS 1.94 1.36 1.61 1.68 1.92 1.75 1.71 8.77%
  QoQ % 42.65% -15.53% -4.17% -12.50% 9.71% 2.34% -
  Horiz. % 113.45% 79.53% 94.15% 98.25% 112.28% 102.34% 100.00%
P/EPS 26.20 11.00 14.47 17.00 30.97 13.77 15.43 42.28%
  QoQ % 138.18% -23.98% -14.88% -45.11% 124.91% -10.76% -
  Horiz. % 169.80% 71.29% 93.78% 110.17% 200.71% 89.24% 100.00%
EY 3.82 9.09 6.91 5.88 3.23 7.26 6.48 -29.67%
  QoQ % -57.98% 31.55% 17.52% 82.04% -55.51% 12.04% -
  Horiz. % 58.95% 140.28% 106.64% 90.74% 49.85% 112.04% 100.00%
DY 0.00 6.07 3.28 2.45 0.00 5.90 5.64 -
  QoQ % 0.00% 85.06% 33.88% 0.00% 0.00% 4.61% -
  Horiz. % 0.00% 107.62% 58.16% 43.44% 0.00% 104.61% 100.00%
P/NAPS 1.80 1.49 0.02 0.02 1.85 2.01 2.02 -7.39%
  QoQ % 20.81% 7,350.00% 0.00% -98.92% -7.96% -0.50% -
  Horiz. % 89.11% 73.76% 0.99% 0.99% 91.58% 99.50% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers