Highlights

[MEDIA] QoQ Cumulative Quarter Result on 2012-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 14-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     273.34%    YoY -     -2.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 365,836 1,697,845 1,220,118 782,907 335,284 1,622,133 1,193,329 -54.50%
  QoQ % -78.45% 39.15% 55.84% 133.51% -79.33% 35.93% -
  Horiz. % 30.66% 142.28% 102.24% 65.61% 28.10% 135.93% 100.00%
PBT 36,642 282,945 184,569 105,879 28,724 277,742 180,825 -65.47%
  QoQ % -87.05% 53.30% 74.32% 268.61% -89.66% 53.60% -
  Horiz. % 20.26% 156.47% 102.07% 58.55% 15.88% 153.60% 100.00%
Tax -8,862 -71,633 -46,875 -27,099 -7,322 -69,164 -46,457 -66.83%
  QoQ % 87.63% -52.82% -72.98% -270.10% 89.41% -48.88% -
  Horiz. % 19.08% 154.19% 100.90% 58.33% 15.76% 148.88% 100.00%
NP 27,780 211,312 137,694 78,780 21,402 208,578 134,368 -65.00%
  QoQ % -86.85% 53.46% 74.78% 268.10% -89.74% 55.23% -
  Horiz. % 20.67% 157.26% 102.48% 58.63% 15.93% 155.23% 100.00%
NP to SH 27,107 209,312 136,148 77,527 20,766 206,585 132,604 -65.26%
  QoQ % -87.05% 53.74% 75.61% 273.34% -89.95% 55.79% -
  Horiz. % 20.44% 157.85% 102.67% 58.47% 15.66% 155.79% 100.00%
Tax Rate 24.19 % 25.32 % 25.40 % 25.59 % 25.49 % 24.90 % 25.69 % -3.93%
  QoQ % -4.46% -0.31% -0.74% 0.39% 2.37% -3.08% -
  Horiz. % 94.16% 98.56% 98.87% 99.61% 99.22% 96.92% 100.00%
Total Cost 338,056 1,486,533 1,082,424 704,127 313,882 1,413,555 1,058,961 -53.26%
  QoQ % -77.26% 37.33% 53.73% 124.33% -77.79% 33.49% -
  Horiz. % 31.92% 140.38% 102.22% 66.49% 29.64% 133.49% 100.00%
Net Worth 1,582,506 1,542,236 143,034,777 145,648,110 1,392,420 1,418,696 1,348,490 11.25%
  QoQ % 2.61% -98.92% -1.79% 10,360.06% -1.85% 5.21% -
  Horiz. % 117.35% 114.37% 10,607.03% 10,800.83% 103.26% 105.21% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 139,900 64,594 32,280 - 167,967 115,399 -
  QoQ % 0.00% 116.58% 100.11% 0.00% 0.00% 45.55% -
  Horiz. % 0.00% 121.23% 55.98% 27.97% 0.00% 145.55% 100.00%
Div Payout % - % 66.84 % 47.44 % 41.64 % - % 81.31 % 87.03 % -
  QoQ % 0.00% 40.89% 13.93% 0.00% 0.00% -6.57% -
  Horiz. % 0.00% 76.80% 54.51% 47.85% 0.00% 93.43% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,582,506 1,542,236 143,034,777 145,648,110 1,392,420 1,418,696 1,348,490 11.25%
  QoQ % 2.61% -98.92% -1.79% 10,360.06% -1.85% 5.21% -
  Horiz. % 117.35% 114.37% 10,607.03% 10,800.83% 103.26% 105.21% 100.00%
NOSH 1,084,280 1,076,154 1,076,582 1,076,005 1,071,752 1,049,797 1,049,082 2.22%
  QoQ % 0.76% -0.04% 0.05% 0.40% 2.09% 0.07% -
  Horiz. % 103.36% 102.58% 102.62% 102.57% 102.16% 100.07% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.59 % 12.45 % 11.29 % 10.06 % 6.38 % 12.86 % 11.26 % -23.10%
  QoQ % -39.04% 10.27% 12.23% 57.68% -50.39% 14.21% -
  Horiz. % 67.41% 110.57% 100.27% 89.34% 56.66% 114.21% 100.00%
ROE 1.71 % 13.57 % 0.10 % 0.05 % 1.49 % 14.56 % 9.83 % -68.80%
  QoQ % -87.40% 13,470.00% 100.00% -96.64% -89.77% 48.12% -
  Horiz. % 17.40% 138.05% 1.02% 0.51% 15.16% 148.12% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 33.74 157.77 113.33 72.76 31.28 154.52 113.75 -55.49%
  QoQ % -78.61% 39.21% 55.76% 132.61% -79.76% 35.84% -
  Horiz. % 29.66% 138.70% 99.63% 63.96% 27.50% 135.84% 100.00%
EPS 2.50 19.45 12.65 7.20 1.93 19.68 12.64 -66.02%
  QoQ % -87.15% 53.75% 75.69% 273.06% -90.19% 55.70% -
  Horiz. % 19.78% 153.88% 100.08% 56.96% 15.27% 155.70% 100.00%
DPS 0.00 13.00 6.00 3.00 0.00 16.00 11.00 -
  QoQ % 0.00% 116.67% 100.00% 0.00% 0.00% 45.45% -
  Horiz. % 0.00% 118.18% 54.55% 27.27% 0.00% 145.45% 100.00%
NAPS 1.4595 1.4331 132.8600 135.3600 1.2992 1.3514 1.2854 8.83%
  QoQ % 1.84% -98.92% -1.85% 10,318.72% -3.86% 5.13% -
  Horiz. % 113.54% 111.49% 10,336.08% 10,530.57% 101.07% 105.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 32.98 153.07 110.00 70.58 30.23 146.24 107.59 -54.50%
  QoQ % -78.45% 39.15% 55.85% 133.48% -79.33% 35.92% -
  Horiz. % 30.65% 142.27% 102.24% 65.60% 28.10% 135.92% 100.00%
EPS 2.44 18.87 12.27 6.99 1.87 18.62 11.96 -65.31%
  QoQ % -87.07% 53.79% 75.54% 273.80% -89.96% 55.69% -
  Horiz. % 20.40% 157.78% 102.59% 58.44% 15.64% 155.69% 100.00%
DPS 0.00 12.61 5.82 2.91 0.00 15.14 10.40 -
  QoQ % 0.00% 116.67% 100.00% 0.00% 0.00% 45.58% -
  Horiz. % 0.00% 121.25% 55.96% 27.98% 0.00% 145.58% 100.00%
NAPS 1.4267 1.3904 128.9542 131.3103 1.2553 1.2790 1.2157 11.25%
  QoQ % 2.61% -98.92% -1.79% 10,360.47% -1.85% 5.21% -
  Horiz. % 117.36% 114.37% 10,607.40% 10,801.21% 103.26% 105.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.4000 2.3400 2.3300 2.2100 2.6800 2.6000 2.2000 -
P/RPS 7.11 1.48 2.06 3.04 8.57 1.68 1.93 138.34%
  QoQ % 380.41% -28.16% -32.24% -64.53% 410.12% -12.95% -
  Horiz. % 368.39% 76.68% 106.74% 157.51% 444.04% 87.05% 100.00%
P/EPS 96.00 12.03 18.42 30.67 138.32 13.21 17.41 211.79%
  QoQ % 698.01% -34.69% -39.94% -77.83% 947.09% -24.12% -
  Horiz. % 551.41% 69.10% 105.80% 176.16% 794.49% 75.88% 100.00%
EY 1.04 8.31 5.43 3.26 0.72 7.57 5.75 -67.98%
  QoQ % -87.48% 53.04% 66.56% 352.78% -90.49% 31.65% -
  Horiz. % 18.09% 144.52% 94.43% 56.70% 12.52% 131.65% 100.00%
DY 0.00 5.56 2.58 1.36 0.00 6.15 5.00 -
  QoQ % 0.00% 115.50% 89.71% 0.00% 0.00% 23.00% -
  Horiz. % 0.00% 111.20% 51.60% 27.20% 0.00% 123.00% 100.00%
P/NAPS 1.64 1.63 0.02 0.02 2.06 1.92 1.71 -2.75%
  QoQ % 0.61% 8,050.00% 0.00% -99.03% 7.29% 12.28% -
  Horiz. % 95.91% 95.32% 1.17% 1.17% 120.47% 112.28% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 07/05/13 20/02/13 22/11/12 14/08/12 16/05/12 23/02/12 18/11/11 -
Price 2.6200 2.1400 2.4400 2.4500 2.4000 2.7100 2.6000 -
P/RPS 7.77 1.36 2.15 3.37 7.67 1.75 2.29 125.63%
  QoQ % 471.32% -36.74% -36.20% -56.06% 338.29% -23.58% -
  Horiz. % 339.30% 59.39% 93.89% 147.16% 334.93% 76.42% 100.00%
P/EPS 104.80 11.00 19.29 34.00 123.87 13.77 20.57 195.79%
  QoQ % 852.73% -42.98% -43.26% -72.55% 799.56% -33.06% -
  Horiz. % 509.48% 53.48% 93.78% 165.29% 602.19% 66.94% 100.00%
EY 0.95 9.09 5.18 2.94 0.81 7.26 4.86 -66.29%
  QoQ % -89.55% 75.48% 76.19% 262.96% -88.84% 49.38% -
  Horiz. % 19.55% 187.04% 106.58% 60.49% 16.67% 149.38% 100.00%
DY 0.00 6.07 2.46 1.22 0.00 5.90 4.23 -
  QoQ % 0.00% 146.75% 101.64% 0.00% 0.00% 39.48% -
  Horiz. % 0.00% 143.50% 58.16% 28.84% 0.00% 139.48% 100.00%
P/NAPS 1.80 1.49 0.02 0.02 1.85 2.01 2.02 -7.39%
  QoQ % 20.81% 7,350.00% 0.00% -98.92% -7.96% -0.50% -
  Horiz. % 89.11% 73.76% 0.99% 0.99% 91.58% 99.50% 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
 
 

460  366  652  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.305+0.005 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.53+0.27 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 PBBANK-C57 0.18+0.04 
 KSTAR 0.17-0.005 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS