Highlights

[MEDIA] QoQ Annualized Quarter Result on 2012-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 20-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     15.30%    YoY -     1.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,695,182 1,664,220 1,463,344 1,697,845 1,626,824 1,565,814 1,341,136 16.89%
  QoQ % 1.86% 13.73% -13.81% 4.37% 3.90% 16.75% -
  Horiz. % 126.40% 124.09% 109.11% 126.60% 121.30% 116.75% 100.00%
PBT 271,176 235,778 146,568 282,945 246,092 211,758 114,896 77.18%
  QoQ % 15.01% 60.87% -48.20% 14.98% 16.21% 84.30% -
  Horiz. % 236.02% 205.21% 127.57% 246.26% 214.19% 184.30% 100.00%
Tax -67,864 -58,970 -35,448 -71,633 -62,500 -54,198 -29,288 75.02%
  QoQ % -15.08% -66.36% 50.51% -14.61% -15.32% -85.05% -
  Horiz. % 231.71% 201.35% 121.03% 244.58% 213.40% 185.05% 100.00%
NP 203,312 176,808 111,120 211,312 183,592 157,560 85,608 77.91%
  QoQ % 14.99% 59.11% -47.41% 15.10% 16.52% 84.05% -
  Horiz. % 237.49% 206.53% 129.80% 246.84% 214.46% 184.05% 100.00%
NP to SH 200,968 174,420 108,428 209,312 181,530 155,054 83,064 80.13%
  QoQ % 15.22% 60.86% -48.20% 15.30% 17.08% 86.67% -
  Horiz. % 241.94% 209.98% 130.54% 251.99% 218.54% 186.67% 100.00%
Tax Rate 25.03 % 25.01 % 24.19 % 25.32 % 25.40 % 25.59 % 25.49 % -1.21%
  QoQ % 0.08% 3.39% -4.46% -0.31% -0.74% 0.39% -
  Horiz. % 98.20% 98.12% 94.90% 99.33% 99.65% 100.39% 100.00%
Total Cost 1,491,870 1,487,412 1,352,224 1,486,533 1,443,232 1,408,254 1,255,528 12.17%
  QoQ % 0.30% 10.00% -9.04% 3.00% 2.48% 12.16% -
  Horiz. % 118.82% 118.47% 107.70% 118.40% 114.95% 112.16% 100.00%
Net Worth 1,611,709 1,578,283 1,582,506 1,542,236 143,034,782 145,648,110 1,392,420 10.23%
  QoQ % 2.12% -0.27% 2.61% -98.92% -1.79% 10,360.06% -
  Horiz. % 115.75% 113.35% 113.65% 110.76% 10,272.38% 10,460.06% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 87,314 65,407 - 139,900 86,126 64,560 - -
  QoQ % 33.49% 0.00% 0.00% 62.44% 33.40% 0.00% -
  Horiz. % 135.24% 101.31% 0.00% 216.70% 133.40% 100.00% -
Div Payout % 43.45 % 37.50 % - % 66.84 % 47.44 % 41.64 % - % -
  QoQ % 15.87% 0.00% 0.00% 40.89% 13.93% 0.00% -
  Horiz. % 104.35% 90.06% 0.00% 160.52% 113.93% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,611,709 1,578,283 1,582,506 1,542,236 143,034,782 145,648,110 1,392,420 10.23%
  QoQ % 2.12% -0.27% 2.61% -98.92% -1.79% 10,360.06% -
  Horiz. % 115.75% 113.35% 113.65% 110.76% 10,272.38% 10,460.06% 100.00%
NOSH 1,091,426 1,090,125 1,084,280 1,076,154 1,076,582 1,076,005 1,071,752 1.22%
  QoQ % 0.12% 0.54% 0.76% -0.04% 0.05% 0.40% -
  Horiz. % 101.84% 101.71% 101.17% 100.41% 100.45% 100.40% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.99 % 10.62 % 7.59 % 12.45 % 11.29 % 10.06 % 6.38 % 52.23%
  QoQ % 12.90% 39.92% -39.04% 10.27% 12.23% 57.68% -
  Horiz. % 187.93% 166.46% 118.97% 195.14% 176.96% 157.68% 100.00%
ROE 12.47 % 11.05 % 6.85 % 13.57 % 0.13 % 0.11 % 5.97 % 63.33%
  QoQ % 12.85% 61.31% -49.52% 10,338.46% 18.18% -98.16% -
  Horiz. % 208.88% 185.09% 114.74% 227.30% 2.18% 1.84% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 155.32 152.66 134.96 157.77 151.11 145.52 125.13 15.48%
  QoQ % 1.74% 13.11% -14.46% 4.41% 3.84% 16.30% -
  Horiz. % 124.13% 122.00% 107.86% 126.08% 120.76% 116.30% 100.00%
EPS 18.41 16.00 10.00 19.45 16.87 14.40 7.72 78.40%
  QoQ % 15.06% 60.00% -48.59% 15.29% 17.15% 86.53% -
  Horiz. % 238.47% 207.25% 129.53% 251.94% 218.52% 186.53% 100.00%
DPS 8.00 6.00 0.00 13.00 8.00 6.00 0.00 -
  QoQ % 33.33% 0.00% 0.00% 62.50% 33.33% 0.00% -
  Horiz. % 133.33% 100.00% 0.00% 216.67% 133.33% 100.00% -
NAPS 1.4767 1.4478 1.4595 1.4331 132.8600 135.3600 1.2992 8.90%
  QoQ % 2.00% -0.80% 1.84% -98.92% -1.85% 10,318.72% -
  Horiz. % 113.66% 111.44% 112.34% 110.31% 10,226.29% 10,418.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 152.83 150.04 131.93 153.07 146.67 141.17 120.91 16.89%
  QoQ % 1.86% 13.73% -13.81% 4.36% 3.90% 16.76% -
  Horiz. % 126.40% 124.09% 109.11% 126.60% 121.31% 116.76% 100.00%
EPS 18.12 15.72 9.78 18.87 16.37 13.98 7.49 80.12%
  QoQ % 15.27% 60.74% -48.17% 15.27% 17.10% 86.65% -
  Horiz. % 241.92% 209.88% 130.57% 251.94% 218.56% 186.65% 100.00%
DPS 7.87 5.90 0.00 12.61 7.76 5.82 0.00 -
  QoQ % 33.39% 0.00% 0.00% 62.50% 33.33% 0.00% -
  Horiz. % 135.22% 101.37% 0.00% 216.67% 133.33% 100.00% -
NAPS 1.4531 1.4229 1.4267 1.3904 128.9542 131.3103 1.2553 10.24%
  QoQ % 2.12% -0.27% 2.61% -98.92% -1.79% 10,360.47% -
  Horiz. % 115.76% 113.35% 113.65% 110.76% 10,272.78% 10,460.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.7100 2.8000 2.4000 2.3400 2.3300 2.2100 2.6800 -
P/RPS 1.74 1.83 1.78 1.48 1.54 1.52 2.14 -12.87%
  QoQ % -4.92% 2.81% 20.27% -3.90% 1.32% -28.97% -
  Horiz. % 81.31% 85.51% 83.18% 69.16% 71.96% 71.03% 100.00%
P/EPS 14.72 17.50 24.00 12.03 13.82 15.34 34.58 -43.38%
  QoQ % -15.89% -27.08% 99.50% -12.95% -9.91% -55.64% -
  Horiz. % 42.57% 50.61% 69.40% 34.79% 39.97% 44.36% 100.00%
EY 6.79 5.71 4.17 8.31 7.24 6.52 2.89 76.64%
  QoQ % 18.91% 36.93% -49.82% 14.78% 11.04% 125.61% -
  Horiz. % 234.95% 197.58% 144.29% 287.54% 250.52% 225.61% 100.00%
DY 2.95 2.14 0.00 5.56 3.43 2.71 0.00 -
  QoQ % 37.85% 0.00% 0.00% 62.10% 26.57% 0.00% -
  Horiz. % 108.86% 78.97% 0.00% 205.17% 126.57% 100.00% -
P/NAPS 1.84 1.93 1.64 1.63 0.02 0.02 2.06 -7.25%
  QoQ % -4.66% 17.68% 0.61% 8,050.00% 0.00% -99.03% -
  Horiz. % 89.32% 93.69% 79.61% 79.13% 0.97% 0.97% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 28/08/13 07/05/13 20/02/13 22/11/12 14/08/12 16/05/12 -
Price 2.6700 2.5500 2.6200 2.1400 2.4400 2.4500 2.4000 -
P/RPS 1.72 1.67 1.94 1.36 1.61 1.68 1.92 -7.06%
  QoQ % 2.99% -13.92% 42.65% -15.53% -4.17% -12.50% -
  Horiz. % 89.58% 86.98% 101.04% 70.83% 83.85% 87.50% 100.00%
P/EPS 14.50 15.94 26.20 11.00 14.47 17.00 30.97 -39.68%
  QoQ % -9.03% -39.16% 138.18% -23.98% -14.88% -45.11% -
  Horiz. % 46.82% 51.47% 84.60% 35.52% 46.72% 54.89% 100.00%
EY 6.90 6.27 3.82 9.09 6.91 5.88 3.23 65.79%
  QoQ % 10.05% 64.14% -57.98% 31.55% 17.52% 82.04% -
  Horiz. % 213.62% 194.12% 118.27% 281.42% 213.93% 182.04% 100.00%
DY 3.00 2.35 0.00 6.07 3.28 2.45 0.00 -
  QoQ % 27.66% 0.00% 0.00% 85.06% 33.88% 0.00% -
  Horiz. % 122.45% 95.92% 0.00% 247.76% 133.88% 100.00% -
P/NAPS 1.81 1.76 1.80 1.49 0.02 0.02 1.85 -1.45%
  QoQ % 2.84% -2.22% 20.81% 7,350.00% 0.00% -98.92% -
  Horiz. % 97.84% 95.14% 97.30% 80.54% 1.08% 1.08% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS