Highlights

[MEDIA] QoQ Cumulative Quarter Result on 2012-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     75.61%    YoY -     2.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 832,110 365,836 1,697,845 1,220,118 782,907 335,284 1,622,133 -35.95%
  QoQ % 127.45% -78.45% 39.15% 55.84% 133.51% -79.33% -
  Horiz. % 51.30% 22.55% 104.67% 75.22% 48.26% 20.67% 100.00%
PBT 117,889 36,642 282,945 184,569 105,879 28,724 277,742 -43.55%
  QoQ % 221.73% -87.05% 53.30% 74.32% 268.61% -89.66% -
  Horiz. % 42.45% 13.19% 101.87% 66.45% 38.12% 10.34% 100.00%
Tax -29,485 -8,862 -71,633 -46,875 -27,099 -7,322 -69,164 -43.39%
  QoQ % -232.71% 87.63% -52.82% -72.98% -270.10% 89.41% -
  Horiz. % 42.63% 12.81% 103.57% 67.77% 39.18% 10.59% 100.00%
NP 88,404 27,780 211,312 137,694 78,780 21,402 208,578 -43.60%
  QoQ % 218.23% -86.85% 53.46% 74.78% 268.10% -89.74% -
  Horiz. % 42.38% 13.32% 101.31% 66.02% 37.77% 10.26% 100.00%
NP to SH 87,210 27,107 209,312 136,148 77,527 20,766 206,585 -43.76%
  QoQ % 221.73% -87.05% 53.74% 75.61% 273.34% -89.95% -
  Horiz. % 42.22% 13.12% 101.32% 65.90% 37.53% 10.05% 100.00%
Tax Rate 25.01 % 24.19 % 25.32 % 25.40 % 25.59 % 25.49 % 24.90 % 0.29%
  QoQ % 3.39% -4.46% -0.31% -0.74% 0.39% 2.37% -
  Horiz. % 100.44% 97.15% 101.69% 102.01% 102.77% 102.37% 100.00%
Total Cost 743,706 338,056 1,486,533 1,082,424 704,127 313,882 1,413,555 -34.85%
  QoQ % 119.99% -77.26% 37.33% 53.73% 124.33% -77.79% -
  Horiz. % 52.61% 23.92% 105.16% 76.57% 49.81% 22.21% 100.00%
Net Worth 1,578,283 1,582,506 1,542,236 143,034,777 145,648,110 1,392,420 1,418,696 7.37%
  QoQ % -0.27% 2.61% -98.92% -1.79% 10,360.06% -1.85% -
  Horiz. % 111.25% 111.55% 108.71% 10,082.12% 10,266.33% 98.15% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 32,703 - 139,900 64,594 32,280 - 167,967 -66.44%
  QoQ % 0.00% 0.00% 116.58% 100.11% 0.00% 0.00% -
  Horiz. % 19.47% 0.00% 83.29% 38.46% 19.22% 0.00% 100.00%
Div Payout % 37.50 % - % 66.84 % 47.44 % 41.64 % - % 81.31 % -40.33%
  QoQ % 0.00% 0.00% 40.89% 13.93% 0.00% 0.00% -
  Horiz. % 46.12% 0.00% 82.20% 58.34% 51.21% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,578,283 1,582,506 1,542,236 143,034,777 145,648,110 1,392,420 1,418,696 7.37%
  QoQ % -0.27% 2.61% -98.92% -1.79% 10,360.06% -1.85% -
  Horiz. % 111.25% 111.55% 108.71% 10,082.12% 10,266.33% 98.15% 100.00%
NOSH 1,090,125 1,084,280 1,076,154 1,076,582 1,076,005 1,071,752 1,049,797 2.55%
  QoQ % 0.54% 0.76% -0.04% 0.05% 0.40% 2.09% -
  Horiz. % 103.84% 103.28% 102.51% 102.55% 102.50% 102.09% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.62 % 7.59 % 12.45 % 11.29 % 10.06 % 6.38 % 12.86 % -11.99%
  QoQ % 39.92% -39.04% 10.27% 12.23% 57.68% -50.39% -
  Horiz. % 82.58% 59.02% 96.81% 87.79% 78.23% 49.61% 100.00%
ROE 5.53 % 1.71 % 13.57 % 0.10 % 0.05 % 1.49 % 14.56 % -47.59%
  QoQ % 223.39% -87.40% 13,470.00% 100.00% -96.64% -89.77% -
  Horiz. % 37.98% 11.74% 93.20% 0.69% 0.34% 10.23% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 76.33 33.74 157.77 113.33 72.76 31.28 154.52 -37.54%
  QoQ % 126.23% -78.61% 39.21% 55.76% 132.61% -79.76% -
  Horiz. % 49.40% 21.84% 102.10% 73.34% 47.09% 20.24% 100.00%
EPS 8.00 2.50 19.45 12.65 7.20 1.93 19.68 -45.15%
  QoQ % 220.00% -87.15% 53.75% 75.69% 273.06% -90.19% -
  Horiz. % 40.65% 12.70% 98.83% 64.28% 36.59% 9.81% 100.00%
DPS 3.00 0.00 13.00 6.00 3.00 0.00 16.00 -67.27%
  QoQ % 0.00% 0.00% 116.67% 100.00% 0.00% 0.00% -
  Horiz. % 18.75% 0.00% 81.25% 37.50% 18.75% 0.00% 100.00%
NAPS 1.4478 1.4595 1.4331 132.8600 135.3600 1.2992 1.3514 4.71%
  QoQ % -0.80% 1.84% -98.92% -1.85% 10,318.72% -3.86% -
  Horiz. % 107.13% 108.00% 106.05% 9,831.29% 10,016.28% 96.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 75.02 32.98 153.07 110.00 70.58 30.23 146.24 -35.94%
  QoQ % 127.47% -78.45% 39.15% 55.85% 133.48% -79.33% -
  Horiz. % 51.30% 22.55% 104.67% 75.22% 48.26% 20.67% 100.00%
EPS 7.86 2.44 18.87 12.27 6.99 1.87 18.62 -43.76%
  QoQ % 222.13% -87.07% 53.79% 75.54% 273.80% -89.96% -
  Horiz. % 42.21% 13.10% 101.34% 65.90% 37.54% 10.04% 100.00%
DPS 2.95 0.00 12.61 5.82 2.91 0.00 15.14 -66.42%
  QoQ % 0.00% 0.00% 116.67% 100.00% 0.00% 0.00% -
  Horiz. % 19.48% 0.00% 83.29% 38.44% 19.22% 0.00% 100.00%
NAPS 1.4229 1.4267 1.3904 128.9542 131.3103 1.2553 1.2790 7.37%
  QoQ % -0.27% 2.61% -98.92% -1.79% 10,360.47% -1.85% -
  Horiz. % 111.25% 111.55% 108.71% 10,082.42% 10,266.64% 98.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.8000 2.4000 2.3400 2.3300 2.2100 2.6800 2.6000 -
P/RPS 3.67 7.11 1.48 2.06 3.04 8.57 1.68 68.44%
  QoQ % -48.38% 380.41% -28.16% -32.24% -64.53% 410.12% -
  Horiz. % 218.45% 423.21% 88.10% 122.62% 180.95% 510.12% 100.00%
P/EPS 35.00 96.00 12.03 18.42 30.67 138.32 13.21 91.59%
  QoQ % -63.54% 698.01% -34.69% -39.94% -77.83% 947.09% -
  Horiz. % 264.95% 726.72% 91.07% 139.44% 232.17% 1,047.09% 100.00%
EY 2.86 1.04 8.31 5.43 3.26 0.72 7.57 -47.77%
  QoQ % 175.00% -87.48% 53.04% 66.56% 352.78% -90.49% -
  Horiz. % 37.78% 13.74% 109.78% 71.73% 43.06% 9.51% 100.00%
DY 1.07 0.00 5.56 2.58 1.36 0.00 6.15 -68.87%
  QoQ % 0.00% 0.00% 115.50% 89.71% 0.00% 0.00% -
  Horiz. % 17.40% 0.00% 90.41% 41.95% 22.11% 0.00% 100.00%
P/NAPS 1.93 1.64 1.63 0.02 0.02 2.06 1.92 0.35%
  QoQ % 17.68% 0.61% 8,050.00% 0.00% -99.03% 7.29% -
  Horiz. % 100.52% 85.42% 84.90% 1.04% 1.04% 107.29% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 07/05/13 20/02/13 22/11/12 14/08/12 16/05/12 23/02/12 -
Price 2.5500 2.6200 2.1400 2.4400 2.4500 2.4000 2.7100 -
P/RPS 3.34 7.77 1.36 2.15 3.37 7.67 1.75 53.93%
  QoQ % -57.01% 471.32% -36.74% -36.20% -56.06% 338.29% -
  Horiz. % 190.86% 444.00% 77.71% 122.86% 192.57% 438.29% 100.00%
P/EPS 31.88 104.80 11.00 19.29 34.00 123.87 13.77 75.10%
  QoQ % -69.58% 852.73% -42.98% -43.26% -72.55% 799.56% -
  Horiz. % 231.52% 761.07% 79.88% 140.09% 246.91% 899.56% 100.00%
EY 3.14 0.95 9.09 5.18 2.94 0.81 7.26 -42.84%
  QoQ % 230.53% -89.55% 75.48% 76.19% 262.96% -88.84% -
  Horiz. % 43.25% 13.09% 125.21% 71.35% 40.50% 11.16% 100.00%
DY 1.18 0.00 6.07 2.46 1.22 0.00 5.90 -65.83%
  QoQ % 0.00% 0.00% 146.75% 101.64% 0.00% 0.00% -
  Horiz. % 20.00% 0.00% 102.88% 41.69% 20.68% 0.00% 100.00%
P/NAPS 1.76 1.80 1.49 0.02 0.02 1.85 2.01 -8.48%
  QoQ % -2.22% 20.81% 7,350.00% 0.00% -98.92% -7.96% -
  Horiz. % 87.56% 89.55% 74.13% 1.00% 1.00% 92.04% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

230  628  603  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 HPPHB 0.90+0.19 
 DNEX 0.265+0.04 
 AT 0.185+0.01 
 FINTEC 0.08+0.005 
 VSOLAR 0.04+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.335+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

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!
PARTNERS & BROKERS