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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS