Highlights

[MEDIA] QoQ Annualized Quarter Result on 2012-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 16-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -59.79%    YoY -     -40.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,697,845 1,626,824 1,565,814 1,341,136 1,622,133 1,591,105 1,551,722 6.15%
  QoQ % 4.37% 3.90% 16.75% -17.32% 1.95% 2.54% -
  Horiz. % 109.42% 104.84% 100.91% 86.43% 104.54% 102.54% 100.00%
PBT 282,945 246,092 211,758 114,896 277,742 241,100 216,218 19.54%
  QoQ % 14.98% 16.21% 84.30% -58.63% 15.20% 11.51% -
  Horiz. % 130.86% 113.82% 97.94% 53.14% 128.45% 111.51% 100.00%
Tax -71,633 -62,500 -54,198 -29,288 -69,164 -61,942 -55,678 18.20%
  QoQ % -14.61% -15.32% -85.05% 57.65% -11.66% -11.25% -
  Horiz. % 128.66% 112.25% 97.34% 52.60% 124.22% 111.25% 100.00%
NP 211,312 183,592 157,560 85,608 208,578 179,157 160,540 20.00%
  QoQ % 15.10% 16.52% 84.05% -58.96% 16.42% 11.60% -
  Horiz. % 131.63% 114.36% 98.14% 53.33% 129.92% 111.60% 100.00%
NP to SH 209,312 181,530 155,054 83,064 206,585 176,805 158,464 20.28%
  QoQ % 15.30% 17.08% 86.67% -59.79% 16.84% 11.57% -
  Horiz. % 132.09% 114.56% 97.85% 52.42% 130.37% 111.57% 100.00%
Tax Rate 25.32 % 25.40 % 25.59 % 25.49 % 24.90 % 25.69 % 25.75 % -1.11%
  QoQ % -0.31% -0.74% 0.39% 2.37% -3.08% -0.23% -
  Horiz. % 98.33% 98.64% 99.38% 98.99% 96.70% 99.77% 100.00%
Total Cost 1,486,533 1,443,232 1,408,254 1,255,528 1,413,555 1,411,948 1,391,182 4.50%
  QoQ % 3.00% 2.48% 12.16% -11.18% 0.11% 1.49% -
  Horiz. % 106.85% 103.74% 101.23% 90.25% 101.61% 101.49% 100.00%
Net Worth 1,542,236 143,034,782 145,648,110 1,392,420 1,418,696 1,348,490 1,378,406 7.74%
  QoQ % -98.92% -1.79% 10,360.06% -1.85% 5.21% -2.17% -
  Horiz. % 111.89% 10,376.82% 10,566.41% 101.02% 102.92% 97.83% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 139,900 86,126 64,560 - 167,967 153,865 - -
  QoQ % 62.44% 33.40% 0.00% 0.00% 9.17% 0.00% -
  Horiz. % 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 % 40.89% 13.93% 0.00% 0.00% -6.57% 0.00% -
  Horiz. % 76.80% 54.51% 47.85% 0.00% 93.43% 100.00% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,542,236 143,034,782 145,648,110 1,392,420 1,418,696 1,348,490 1,378,406 7.74%
  QoQ % -98.92% -1.79% 10,360.06% -1.85% 5.21% -2.17% -
  Horiz. % 111.89% 10,376.82% 10,566.41% 101.02% 102.92% 97.83% 100.00%
NOSH 1,076,154 1,076,582 1,076,005 1,071,752 1,049,797 1,049,082 1,045,277 1.95%
  QoQ % -0.04% 0.05% 0.40% 2.09% 0.07% 0.36% -
  Horiz. % 102.95% 102.99% 102.94% 102.53% 100.43% 100.36% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 12.45 % 11.29 % 10.06 % 6.38 % 12.86 % 11.26 % 10.35 % 13.04%
  QoQ % 10.27% 12.23% 57.68% -50.39% 14.21% 8.79% -
  Horiz. % 120.29% 109.08% 97.20% 61.64% 124.25% 108.79% 100.00%
ROE 13.57 % 0.13 % 0.11 % 5.97 % 14.56 % 13.11 % 11.50 % 11.61%
  QoQ % 10,338.46% 18.18% -98.16% -59.00% 11.06% 14.00% -
  Horiz. % 118.00% 1.13% 0.96% 51.91% 126.61% 114.00% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 157.77 151.11 145.52 125.13 154.52 151.67 148.45 4.12%
  QoQ % 4.41% 3.84% 16.30% -19.02% 1.88% 2.17% -
  Horiz. % 106.28% 101.79% 98.03% 84.29% 104.09% 102.17% 100.00%
EPS 19.45 16.87 14.40 7.72 19.68 16.85 15.16 17.98%
  QoQ % 15.29% 17.15% 86.53% -60.77% 16.80% 11.15% -
  Horiz. % 128.30% 111.28% 94.99% 50.92% 129.82% 111.15% 100.00%
DPS 13.00 8.00 6.00 0.00 16.00 14.67 0.00 -
  QoQ % 62.50% 33.33% 0.00% 0.00% 9.07% 0.00% -
  Horiz. % 88.62% 54.53% 40.90% 0.00% 109.07% 100.00% -
NAPS 1.4331 132.8600 135.3600 1.2992 1.3514 1.2854 1.3187 5.68%
  QoQ % -98.92% -1.85% 10,318.72% -3.86% 5.13% -2.53% -
  Horiz. % 108.68% 10,075.07% 10,264.66% 98.52% 102.48% 97.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 153.07 146.67 141.17 120.91 146.24 143.45 139.90 6.15%
  QoQ % 4.36% 3.90% 16.76% -17.32% 1.94% 2.54% -
  Horiz. % 109.41% 104.84% 100.91% 86.43% 104.53% 102.54% 100.00%
EPS 18.87 16.37 13.98 7.49 18.62 15.94 14.29 20.26%
  QoQ % 15.27% 17.10% 86.65% -59.77% 16.81% 11.55% -
  Horiz. % 132.05% 114.56% 97.83% 52.41% 130.30% 111.55% 100.00%
DPS 12.61 7.76 5.82 0.00 15.14 13.87 0.00 -
  QoQ % 62.50% 33.33% 0.00% 0.00% 9.16% 0.00% -
  Horiz. % 90.92% 55.95% 41.96% 0.00% 109.16% 100.00% -
NAPS 1.3904 128.9542 131.3103 1.2553 1.2790 1.2157 1.2427 7.74%
  QoQ % -98.92% -1.79% 10,360.47% -1.85% 5.21% -2.17% -
  Horiz. % 111.89% 10,376.94% 10,566.53% 101.01% 102.92% 97.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.3400 2.3300 2.2100 2.6800 2.6000 2.2000 2.9000 -
P/RPS 1.48 1.54 1.52 2.14 1.68 1.45 1.95 -16.73%
  QoQ % -3.90% 1.32% -28.97% 27.38% 15.86% -25.64% -
  Horiz. % 75.90% 78.97% 77.95% 109.74% 86.15% 74.36% 100.00%
P/EPS 12.03 13.82 15.34 34.58 13.21 13.05 19.13 -26.50%
  QoQ % -12.95% -9.91% -55.64% 161.77% 1.23% -31.78% -
  Horiz. % 62.89% 72.24% 80.19% 180.76% 69.05% 68.22% 100.00%
EY 8.31 7.24 6.52 2.89 7.57 7.66 5.23 35.97%
  QoQ % 14.78% 11.04% 125.61% -61.82% -1.17% 46.46% -
  Horiz. % 158.89% 138.43% 124.67% 55.26% 144.74% 146.46% 100.00%
DY 5.56 3.43 2.71 0.00 6.15 6.67 0.00 -
  QoQ % 62.10% 26.57% 0.00% 0.00% -7.80% 0.00% -
  Horiz. % 83.36% 51.42% 40.63% 0.00% 92.20% 100.00% -
P/NAPS 1.63 0.02 0.02 2.06 1.92 1.71 2.20 -18.05%
  QoQ % 8,050.00% 0.00% -99.03% 7.29% 12.28% -22.27% -
  Horiz. % 74.09% 0.91% 0.91% 93.64% 87.27% 77.73% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 22/11/12 14/08/12 16/05/12 23/02/12 18/11/11 24/08/11 -
Price 2.1400 2.4400 2.4500 2.4000 2.7100 2.6000 2.7600 -
P/RPS 1.36 1.61 1.68 1.92 1.75 1.71 1.86 -18.76%
  QoQ % -15.53% -4.17% -12.50% 9.71% 2.34% -8.06% -
  Horiz. % 73.12% 86.56% 90.32% 103.23% 94.09% 91.94% 100.00%
P/EPS 11.00 14.47 17.00 30.97 13.77 15.43 18.21 -28.43%
  QoQ % -23.98% -14.88% -45.11% 124.91% -10.76% -15.27% -
  Horiz. % 60.41% 79.46% 93.36% 170.07% 75.62% 84.73% 100.00%
EY 9.09 6.91 5.88 3.23 7.26 6.48 5.49 39.74%
  QoQ % 31.55% 17.52% 82.04% -55.51% 12.04% 18.03% -
  Horiz. % 165.57% 125.87% 107.10% 58.83% 132.24% 118.03% 100.00%
DY 6.07 3.28 2.45 0.00 5.90 5.64 0.00 -
  QoQ % 85.06% 33.88% 0.00% 0.00% 4.61% 0.00% -
  Horiz. % 107.62% 58.16% 43.44% 0.00% 104.61% 100.00% -
P/NAPS 1.49 0.02 0.02 1.85 2.01 2.02 2.09 -20.11%
  QoQ % 7,350.00% 0.00% -98.92% -7.96% -0.50% -3.35% -
  Horiz. % 71.29% 0.96% 0.96% 88.52% 96.17% 96.65% 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
 
 

203  382  598  1236 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.385+0.09 
 HWGB 0.96+0.115 
 KANGER 0.18+0.005 
 BINTAI 1.11-0.03 
 SAPNRG 0.125+0.005 
 ARMADA 0.37+0.015 
 TOPBLDS 0.125-0.005 
 KNM 0.22+0.01 
 HWGB-WD 0.61+0.085 
 INIX 0.285+0.02 

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. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
7. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS