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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers