Highlights

[MEDIA] QoQ Cumulative Quarter Result on 2011-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     127.72%    YoY -     -3.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 335,284 1,622,133 1,193,329 775,861 354,189 1,546,643 1,135,372 -55.62%
  QoQ % -79.33% 35.93% 53.81% 119.05% -77.10% 36.22% -
  Horiz. % 29.53% 142.87% 105.10% 68.34% 31.20% 136.22% 100.00%
PBT 28,724 277,742 180,825 108,109 47,561 295,311 215,927 -73.91%
  QoQ % -89.66% 53.60% 67.26% 127.31% -83.89% 36.76% -
  Horiz. % 13.30% 128.63% 83.74% 50.07% 22.03% 136.76% 100.00%
Tax -7,322 -69,164 -46,457 -27,839 -12,385 -46,285 -55,464 -74.04%
  QoQ % 89.41% -48.88% -66.88% -124.78% 73.24% 16.55% -
  Horiz. % 13.20% 124.70% 83.76% 50.19% 22.33% 83.45% 100.00%
NP 21,402 208,578 134,368 80,270 35,176 249,026 160,463 -73.86%
  QoQ % -89.74% 55.23% 67.40% 128.20% -85.87% 55.19% -
  Horiz. % 13.34% 129.99% 83.74% 50.02% 21.92% 155.19% 100.00%
NP to SH 20,766 206,585 132,604 79,232 34,793 242,294 154,094 -73.68%
  QoQ % -89.95% 55.79% 67.36% 127.72% -85.64% 57.24% -
  Horiz. % 13.48% 134.06% 86.05% 51.42% 22.58% 157.24% 100.00%
Tax Rate 25.49 % 24.90 % 25.69 % 25.75 % 26.04 % 15.67 % 25.69 % -0.52%
  QoQ % 2.37% -3.08% -0.23% -1.11% 66.18% -39.00% -
  Horiz. % 99.22% 96.92% 100.00% 100.23% 101.36% 61.00% 100.00%
Total Cost 313,882 1,413,555 1,058,961 695,591 319,013 1,297,617 974,909 -52.99%
  QoQ % -77.79% 33.49% 52.24% 118.04% -75.42% 33.10% -
  Horiz. % 32.20% 144.99% 108.62% 71.35% 32.72% 133.10% 100.00%
Net Worth 1,392,420 1,418,696 1,348,490 1,378,406 1,315,403 1,201,839 1,145,162 13.91%
  QoQ % -1.85% 5.21% -2.17% 4.79% 9.45% 4.95% -
  Horiz. % 121.59% 123.89% 117.76% 120.37% 114.87% 104.95% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 167,967 115,399 - - 59,155 39,410 -
  QoQ % 0.00% 45.55% 0.00% 0.00% 0.00% 50.10% -
  Horiz. % 0.00% 426.20% 292.81% 0.00% 0.00% 150.10% 100.00%
Div Payout % - % 81.31 % 87.03 % - % - % 24.41 % 25.58 % -
  QoQ % 0.00% -6.57% 0.00% 0.00% 0.00% -4.57% -
  Horiz. % 0.00% 317.87% 340.23% 0.00% 0.00% 95.43% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,392,420 1,418,696 1,348,490 1,378,406 1,315,403 1,201,839 1,145,162 13.91%
  QoQ % -1.85% 5.21% -2.17% 4.79% 9.45% 4.95% -
  Horiz. % 121.59% 123.89% 117.76% 120.37% 114.87% 104.95% 100.00%
NOSH 1,071,752 1,049,797 1,049,082 1,045,277 1,035,505 985,922 985,255 5.76%
  QoQ % 2.09% 0.07% 0.36% 0.94% 5.03% 0.07% -
  Horiz. % 108.78% 106.55% 106.48% 106.09% 105.10% 100.07% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 6.38 % 12.86 % 11.26 % 10.35 % 9.93 % 16.10 % 14.13 % -41.12%
  QoQ % -50.39% 14.21% 8.79% 4.23% -38.32% 13.94% -
  Horiz. % 45.15% 91.01% 79.69% 73.25% 70.28% 113.94% 100.00%
ROE 1.49 % 14.56 % 9.83 % 5.75 % 2.65 % 20.16 % 13.46 % -76.91%
  QoQ % -89.77% 48.12% 70.96% 116.98% -86.86% 49.78% -
  Horiz. % 11.07% 108.17% 73.03% 42.72% 19.69% 149.78% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 31.28 154.52 113.75 74.23 34.20 156.87 115.24 -58.04%
  QoQ % -79.76% 35.84% 53.24% 117.05% -78.20% 36.12% -
  Horiz. % 27.14% 134.09% 98.71% 64.41% 29.68% 136.12% 100.00%
EPS 1.93 19.68 12.64 7.58 3.36 24.58 15.64 -75.18%
  QoQ % -90.19% 55.70% 66.75% 125.60% -86.33% 57.16% -
  Horiz. % 12.34% 125.83% 80.82% 48.47% 21.48% 157.16% 100.00%
DPS 0.00 16.00 11.00 0.00 0.00 6.00 4.00 -
  QoQ % 0.00% 45.45% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 400.00% 275.00% 0.00% 0.00% 150.00% 100.00%
NAPS 1.2992 1.3514 1.2854 1.3187 1.2703 1.2190 1.1623 7.70%
  QoQ % -3.86% 5.13% -2.53% 3.81% 4.21% 4.88% -
  Horiz. % 111.78% 116.27% 110.59% 113.46% 109.29% 104.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 30.23 146.24 107.59 69.95 31.93 139.44 102.36 -55.62%
  QoQ % -79.33% 35.92% 53.81% 119.07% -77.10% 36.23% -
  Horiz. % 29.53% 142.87% 105.11% 68.34% 31.19% 136.23% 100.00%
EPS 1.87 18.62 11.96 7.14 3.14 21.84 13.89 -73.70%
  QoQ % -89.96% 55.69% 67.51% 127.39% -85.62% 57.24% -
  Horiz. % 13.46% 134.05% 86.11% 51.40% 22.61% 157.24% 100.00%
DPS 0.00 15.14 10.40 0.00 0.00 5.33 3.55 -
  QoQ % 0.00% 45.58% 0.00% 0.00% 0.00% 50.14% -
  Horiz. % 0.00% 426.48% 292.96% 0.00% 0.00% 150.14% 100.00%
NAPS 1.2553 1.2790 1.2157 1.2427 1.1859 1.0835 1.0324 13.91%
  QoQ % -1.85% 5.21% -2.17% 4.79% 9.45% 4.95% -
  Horiz. % 121.59% 123.89% 117.75% 120.37% 114.87% 104.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.6800 2.6000 2.2000 2.9000 2.5700 2.6000 2.1600 -
P/RPS 8.57 1.68 1.93 3.91 7.51 1.66 1.87 175.65%
  QoQ % 410.12% -12.95% -50.64% -47.94% 352.41% -11.23% -
  Horiz. % 458.29% 89.84% 103.21% 209.09% 401.60% 88.77% 100.00%
P/EPS 138.32 13.21 17.41 38.26 76.49 10.58 13.81 364.00%
  QoQ % 947.09% -24.12% -54.50% -49.98% 622.97% -23.39% -
  Horiz. % 1,001.59% 95.66% 126.07% 277.05% 553.87% 76.61% 100.00%
EY 0.72 7.57 5.75 2.61 1.31 9.45 7.24 -78.50%
  QoQ % -90.49% 31.65% 120.31% 99.24% -86.14% 30.52% -
  Horiz. % 9.94% 104.56% 79.42% 36.05% 18.09% 130.52% 100.00%
DY 0.00 6.15 5.00 0.00 0.00 2.31 1.85 -
  QoQ % 0.00% 23.00% 0.00% 0.00% 0.00% 24.86% -
  Horiz. % 0.00% 332.43% 270.27% 0.00% 0.00% 124.86% 100.00%
P/NAPS 2.06 1.92 1.71 2.20 2.02 2.13 1.86 7.04%
  QoQ % 7.29% 12.28% -22.27% 8.91% -5.16% 14.52% -
  Horiz. % 110.75% 103.23% 91.94% 118.28% 108.60% 114.52% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 16/05/12 23/02/12 18/11/11 24/08/11 12/05/11 23/02/11 16/11/10 -
Price 2.4000 2.7100 2.6000 2.7600 2.6800 2.3900 2.2200 -
P/RPS 7.67 1.75 2.29 3.72 7.84 1.52 1.93 150.68%
  QoQ % 338.29% -23.58% -38.44% -52.55% 415.79% -21.24% -
  Horiz. % 397.41% 90.67% 118.65% 192.75% 406.22% 78.76% 100.00%
P/EPS 123.87 13.77 20.57 36.41 79.76 9.73 14.19 323.40%
  QoQ % 799.56% -33.06% -43.50% -54.35% 719.73% -31.43% -
  Horiz. % 872.94% 97.04% 144.96% 256.59% 562.09% 68.57% 100.00%
EY 0.81 7.26 4.86 2.75 1.25 10.28 7.05 -76.34%
  QoQ % -88.84% 49.38% 76.73% 120.00% -87.84% 45.82% -
  Horiz. % 11.49% 102.98% 68.94% 39.01% 17.73% 145.82% 100.00%
DY 0.00 5.90 4.23 0.00 0.00 2.51 1.80 -
  QoQ % 0.00% 39.48% 0.00% 0.00% 0.00% 39.44% -
  Horiz. % 0.00% 327.78% 235.00% 0.00% 0.00% 139.44% 100.00%
P/NAPS 1.85 2.01 2.02 2.09 2.11 1.96 1.91 -2.10%
  QoQ % -7.96% -0.50% -3.35% -0.95% 7.65% 2.62% -
  Horiz. % 96.86% 105.24% 105.76% 109.42% 110.47% 102.62% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers