Highlights

[MEDIA] QoQ Annualized Quarter Result on 2011-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 18-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     11.57%    YoY -     -13.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,565,814 1,341,136 1,622,133 1,591,105 1,551,722 1,416,756 1,546,643 0.83%
  QoQ % 16.75% -17.32% 1.95% 2.54% 9.53% -8.40% -
  Horiz. % 101.24% 86.71% 104.88% 102.87% 100.33% 91.60% 100.00%
PBT 211,758 114,896 277,742 241,100 216,218 190,244 295,311 -19.90%
  QoQ % 84.30% -58.63% 15.20% 11.51% 13.65% -35.58% -
  Horiz. % 71.71% 38.91% 94.05% 81.64% 73.22% 64.42% 100.00%
Tax -54,198 -29,288 -69,164 -61,942 -55,678 -49,540 -46,285 11.11%
  QoQ % -85.05% 57.65% -11.66% -11.25% -12.39% -7.03% -
  Horiz. % 117.10% 63.28% 149.43% 133.83% 120.29% 107.03% 100.00%
NP 157,560 85,608 208,578 179,157 160,540 140,704 249,026 -26.32%
  QoQ % 84.05% -58.96% 16.42% 11.60% 14.10% -43.50% -
  Horiz. % 63.27% 34.38% 83.76% 71.94% 64.47% 56.50% 100.00%
NP to SH 155,054 83,064 206,585 176,805 158,464 139,172 242,294 -25.76%
  QoQ % 86.67% -59.79% 16.84% 11.57% 13.86% -42.56% -
  Horiz. % 63.99% 34.28% 85.26% 72.97% 65.40% 57.44% 100.00%
Tax Rate 25.59 % 25.49 % 24.90 % 25.69 % 25.75 % 26.04 % 15.67 % 38.72%
  QoQ % 0.39% 2.37% -3.08% -0.23% -1.11% 66.18% -
  Horiz. % 163.31% 162.67% 158.90% 163.94% 164.33% 166.18% 100.00%
Total Cost 1,408,254 1,255,528 1,413,555 1,411,948 1,391,182 1,276,052 1,297,617 5.61%
  QoQ % 12.16% -11.18% 0.11% 1.49% 9.02% -1.66% -
  Horiz. % 108.53% 96.76% 108.93% 108.81% 107.21% 98.34% 100.00%
Net Worth 145,648,110 1,392,420 1,418,696 1,348,490 1,378,406 1,315,403 1,201,839 2,356.08%
  QoQ % 10,360.06% -1.85% 5.21% -2.17% 4.79% 9.45% -
  Horiz. % 12,118.77% 115.86% 118.04% 112.20% 114.69% 109.45% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 64,560 - 167,967 153,865 - - 59,155 6.01%
  QoQ % 0.00% 0.00% 9.17% 0.00% 0.00% 0.00% -
  Horiz. % 109.14% 0.00% 283.94% 260.10% 0.00% 0.00% 100.00%
Div Payout % 41.64 % - % 81.31 % 87.03 % - % - % 24.41 % 42.81%
  QoQ % 0.00% 0.00% -6.57% 0.00% 0.00% 0.00% -
  Horiz. % 170.59% 0.00% 333.10% 356.53% 0.00% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 145,648,110 1,392,420 1,418,696 1,348,490 1,378,406 1,315,403 1,201,839 2,356.08%
  QoQ % 10,360.06% -1.85% 5.21% -2.17% 4.79% 9.45% -
  Horiz. % 12,118.77% 115.86% 118.04% 112.20% 114.69% 109.45% 100.00%
NOSH 1,076,005 1,071,752 1,049,797 1,049,082 1,045,277 1,035,505 985,922 6.01%
  QoQ % 0.40% 2.09% 0.07% 0.36% 0.94% 5.03% -
  Horiz. % 109.14% 108.71% 106.48% 106.41% 106.02% 105.03% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.06 % 6.38 % 12.86 % 11.26 % 10.35 % 9.93 % 16.10 % -26.93%
  QoQ % 57.68% -50.39% 14.21% 8.79% 4.23% -38.32% -
  Horiz. % 62.48% 39.63% 79.88% 69.94% 64.29% 61.68% 100.00%
ROE 0.11 % 5.97 % 14.56 % 13.11 % 11.50 % 10.58 % 20.16 % -96.91%
  QoQ % -98.16% -59.00% 11.06% 14.00% 8.70% -47.52% -
  Horiz. % 0.55% 29.61% 72.22% 65.03% 57.04% 52.48% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 145.52 125.13 154.52 151.67 148.45 136.82 156.87 -4.89%
  QoQ % 16.30% -19.02% 1.88% 2.17% 8.50% -12.78% -
  Horiz. % 92.76% 79.77% 98.50% 96.69% 94.63% 87.22% 100.00%
EPS 14.40 7.72 19.68 16.85 15.16 13.44 24.58 -30.01%
  QoQ % 86.53% -60.77% 16.80% 11.15% 12.80% -45.32% -
  Horiz. % 58.58% 31.41% 80.07% 68.55% 61.68% 54.68% 100.00%
DPS 6.00 0.00 16.00 14.67 0.00 0.00 6.00 -
  QoQ % 0.00% 0.00% 9.07% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 266.67% 244.50% 0.00% 0.00% 100.00%
NAPS 135.3600 1.2992 1.3514 1.2854 1.3187 1.2703 1.2190 2,216.88%
  QoQ % 10,318.72% -3.86% 5.13% -2.53% 3.81% 4.21% -
  Horiz. % 11,104.18% 106.58% 110.86% 105.45% 108.18% 104.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 141.17 120.91 146.24 143.45 139.90 127.73 139.44 0.83%
  QoQ % 16.76% -17.32% 1.94% 2.54% 9.53% -8.40% -
  Horiz. % 101.24% 86.71% 104.88% 102.88% 100.33% 91.60% 100.00%
EPS 13.98 7.49 18.62 15.94 14.29 12.55 21.84 -25.75%
  QoQ % 86.65% -59.77% 16.81% 11.55% 13.86% -42.54% -
  Horiz. % 64.01% 34.29% 85.26% 72.99% 65.43% 57.46% 100.00%
DPS 5.82 0.00 15.14 13.87 0.00 0.00 5.33 6.04%
  QoQ % 0.00% 0.00% 9.16% 0.00% 0.00% 0.00% -
  Horiz. % 109.19% 0.00% 284.05% 260.23% 0.00% 0.00% 100.00%
NAPS 131.3103 1.2553 1.2790 1.2157 1.2427 1.1859 1.0835 2,356.12%
  QoQ % 10,360.47% -1.85% 5.21% -2.17% 4.79% 9.45% -
  Horiz. % 12,119.09% 115.86% 118.04% 112.20% 114.69% 109.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.2100 2.6800 2.6000 2.2000 2.9000 2.5700 2.6000 -
P/RPS 1.52 2.14 1.68 1.45 1.95 1.88 1.66 -5.71%
  QoQ % -28.97% 27.38% 15.86% -25.64% 3.72% 13.25% -
  Horiz. % 91.57% 128.92% 101.20% 87.35% 117.47% 113.25% 100.00%
P/EPS 15.34 34.58 13.21 13.05 19.13 19.12 10.58 28.13%
  QoQ % -55.64% 161.77% 1.23% -31.78% 0.05% 80.72% -
  Horiz. % 144.99% 326.84% 124.86% 123.35% 180.81% 180.72% 100.00%
EY 6.52 2.89 7.57 7.66 5.23 5.23 9.45 -21.94%
  QoQ % 125.61% -61.82% -1.17% 46.46% 0.00% -44.66% -
  Horiz. % 68.99% 30.58% 80.11% 81.06% 55.34% 55.34% 100.00%
DY 2.71 0.00 6.15 6.67 0.00 0.00 2.31 11.24%
  QoQ % 0.00% 0.00% -7.80% 0.00% 0.00% 0.00% -
  Horiz. % 117.32% 0.00% 266.23% 288.74% 0.00% 0.00% 100.00%
P/NAPS 0.02 2.06 1.92 1.71 2.20 2.02 2.13 -95.56%
  QoQ % -99.03% 7.29% 12.28% -22.27% 8.91% -5.16% -
  Horiz. % 0.94% 96.71% 90.14% 80.28% 103.29% 94.84% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 16/05/12 23/02/12 18/11/11 24/08/11 12/05/11 23/02/11 -
Price 2.4500 2.4000 2.7100 2.6000 2.7600 2.6800 2.3900 -
P/RPS 1.68 1.92 1.75 1.71 1.86 1.96 1.52 6.91%
  QoQ % -12.50% 9.71% 2.34% -8.06% -5.10% 28.95% -
  Horiz. % 110.53% 126.32% 115.13% 112.50% 122.37% 128.95% 100.00%
P/EPS 17.00 30.97 13.77 15.43 18.21 19.94 9.73 45.11%
  QoQ % -45.11% 124.91% -10.76% -15.27% -8.68% 104.93% -
  Horiz. % 174.72% 318.29% 141.52% 158.58% 187.15% 204.93% 100.00%
EY 5.88 3.23 7.26 6.48 5.49 5.01 10.28 -31.12%
  QoQ % 82.04% -55.51% 12.04% 18.03% 9.58% -51.26% -
  Horiz. % 57.20% 31.42% 70.62% 63.04% 53.40% 48.74% 100.00%
DY 2.45 0.00 5.90 5.64 0.00 0.00 2.51 -1.60%
  QoQ % 0.00% 0.00% 4.61% 0.00% 0.00% 0.00% -
  Horiz. % 97.61% 0.00% 235.06% 224.70% 0.00% 0.00% 100.00%
P/NAPS 0.02 1.85 2.01 2.02 2.09 2.11 1.96 -95.31%
  QoQ % -98.92% -7.96% -0.50% -3.35% -0.95% 7.65% -
  Horiz. % 1.02% 94.39% 102.55% 103.06% 106.63% 107.65% 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.
 


 

338  275  528  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.090.00 
 SUPERMX 1.56+0.11 
 ICON 0.405+0.285 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 THHEAVY 0.13-0.005 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers