Highlights

[MEDIA] QoQ Cumulative Quarter Result on 2011-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     55.79%    YoY -     -14.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,220,118 782,907 335,284 1,622,133 1,193,329 775,861 354,189 127.58%
  QoQ % 55.84% 133.51% -79.33% 35.93% 53.81% 119.05% -
  Horiz. % 344.48% 221.04% 94.66% 457.99% 336.92% 219.05% 100.00%
PBT 184,569 105,879 28,724 277,742 180,825 108,109 47,561 146.34%
  QoQ % 74.32% 268.61% -89.66% 53.60% 67.26% 127.31% -
  Horiz. % 388.07% 222.62% 60.39% 583.97% 380.20% 227.31% 100.00%
Tax -46,875 -27,099 -7,322 -69,164 -46,457 -27,839 -12,385 142.28%
  QoQ % -72.98% -270.10% 89.41% -48.88% -66.88% -124.78% -
  Horiz. % 378.48% 218.81% 59.12% 558.45% 375.11% 224.78% 100.00%
NP 137,694 78,780 21,402 208,578 134,368 80,270 35,176 147.76%
  QoQ % 74.78% 268.10% -89.74% 55.23% 67.40% 128.20% -
  Horiz. % 391.44% 223.96% 60.84% 592.96% 381.99% 228.20% 100.00%
NP to SH 136,148 77,527 20,766 206,585 132,604 79,232 34,793 147.70%
  QoQ % 75.61% 273.34% -89.95% 55.79% 67.36% 127.72% -
  Horiz. % 391.31% 222.82% 59.68% 593.75% 381.12% 227.72% 100.00%
Tax Rate 25.40 % 25.59 % 25.49 % 24.90 % 25.69 % 25.75 % 26.04 % -1.64%
  QoQ % -0.74% 0.39% 2.37% -3.08% -0.23% -1.11% -
  Horiz. % 97.54% 98.27% 97.89% 95.62% 98.66% 98.89% 100.00%
Total Cost 1,082,424 704,127 313,882 1,413,555 1,058,961 695,591 319,013 125.30%
  QoQ % 53.73% 124.33% -77.79% 33.49% 52.24% 118.04% -
  Horiz. % 339.30% 220.72% 98.39% 443.10% 331.95% 218.04% 100.00%
Net Worth 143,034,777 145,648,110 1,392,420 1,418,696 1,348,490 1,378,406 1,315,403 2,158.81%
  QoQ % -1.79% 10,360.06% -1.85% 5.21% -2.17% 4.79% -
  Horiz. % 10,873.83% 11,072.51% 105.86% 107.85% 102.52% 104.79% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 64,594 32,280 - 167,967 115,399 - - -
  QoQ % 100.11% 0.00% 0.00% 45.55% 0.00% 0.00% -
  Horiz. % 55.98% 27.97% 0.00% 145.55% 100.00% - -
Div Payout % 47.44 % 41.64 % - % 81.31 % 87.03 % - % - % -
  QoQ % 13.93% 0.00% 0.00% -6.57% 0.00% 0.00% -
  Horiz. % 54.51% 47.85% 0.00% 93.43% 100.00% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 143,034,777 145,648,110 1,392,420 1,418,696 1,348,490 1,378,406 1,315,403 2,158.81%
  QoQ % -1.79% 10,360.06% -1.85% 5.21% -2.17% 4.79% -
  Horiz. % 10,873.83% 11,072.51% 105.86% 107.85% 102.52% 104.79% 100.00%
NOSH 1,076,582 1,076,005 1,071,752 1,049,797 1,049,082 1,045,277 1,035,505 2.62%
  QoQ % 0.05% 0.40% 2.09% 0.07% 0.36% 0.94% -
  Horiz. % 103.97% 103.91% 103.50% 101.38% 101.31% 100.94% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 11.29 % 10.06 % 6.38 % 12.86 % 11.26 % 10.35 % 9.93 % 8.91%
  QoQ % 12.23% 57.68% -50.39% 14.21% 8.79% 4.23% -
  Horiz. % 113.70% 101.31% 64.25% 129.51% 113.39% 104.23% 100.00%
ROE 0.10 % 0.05 % 1.49 % 14.56 % 9.83 % 5.75 % 2.65 % -88.68%
  QoQ % 100.00% -96.64% -89.77% 48.12% 70.96% 116.98% -
  Horiz. % 3.77% 1.89% 56.23% 549.43% 370.94% 216.98% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 113.33 72.76 31.28 154.52 113.75 74.23 34.20 121.78%
  QoQ % 55.76% 132.61% -79.76% 35.84% 53.24% 117.05% -
  Horiz. % 331.37% 212.75% 91.46% 451.81% 332.60% 217.05% 100.00%
EPS 12.65 7.20 1.93 19.68 12.64 7.58 3.36 141.43%
  QoQ % 75.69% 273.06% -90.19% 55.70% 66.75% 125.60% -
  Horiz. % 376.49% 214.29% 57.44% 585.71% 376.19% 225.60% 100.00%
DPS 6.00 3.00 0.00 16.00 11.00 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 45.45% 0.00% 0.00% -
  Horiz. % 54.55% 27.27% 0.00% 145.45% 100.00% - -
NAPS 132.8600 135.3600 1.2992 1.3514 1.2854 1.3187 1.2703 2,101.14%
  QoQ % -1.85% 10,318.72% -3.86% 5.13% -2.53% 3.81% -
  Horiz. % 10,458.95% 10,655.75% 102.28% 106.38% 101.19% 103.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 110.00 70.58 30.23 146.24 107.59 69.95 31.93 127.59%
  QoQ % 55.85% 133.48% -79.33% 35.92% 53.81% 119.07% -
  Horiz. % 344.50% 221.05% 94.68% 458.00% 336.96% 219.07% 100.00%
EPS 12.27 6.99 1.87 18.62 11.96 7.14 3.14 147.48%
  QoQ % 75.54% 273.80% -89.96% 55.69% 67.51% 127.39% -
  Horiz. % 390.76% 222.61% 59.55% 592.99% 380.89% 227.39% 100.00%
DPS 5.82 2.91 0.00 15.14 10.40 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 45.58% 0.00% 0.00% -
  Horiz. % 55.96% 27.98% 0.00% 145.58% 100.00% - -
NAPS 128.9542 131.3103 1.2553 1.2790 1.2157 1.2427 1.1859 2,158.82%
  QoQ % -1.79% 10,360.47% -1.85% 5.21% -2.17% 4.79% -
  Horiz. % 10,873.95% 11,072.63% 105.85% 107.85% 102.51% 104.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.3300 2.2100 2.6800 2.6000 2.2000 2.9000 2.5700 -
P/RPS 2.06 3.04 8.57 1.68 1.93 3.91 7.51 -57.68%
  QoQ % -32.24% -64.53% 410.12% -12.95% -50.64% -47.94% -
  Horiz. % 27.43% 40.48% 114.11% 22.37% 25.70% 52.06% 100.00%
P/EPS 18.42 30.67 138.32 13.21 17.41 38.26 76.49 -61.19%
  QoQ % -39.94% -77.83% 947.09% -24.12% -54.50% -49.98% -
  Horiz. % 24.08% 40.10% 180.83% 17.27% 22.76% 50.02% 100.00%
EY 5.43 3.26 0.72 7.57 5.75 2.61 1.31 157.37%
  QoQ % 66.56% 352.78% -90.49% 31.65% 120.31% 99.24% -
  Horiz. % 414.50% 248.85% 54.96% 577.86% 438.93% 199.24% 100.00%
DY 2.58 1.36 0.00 6.15 5.00 0.00 0.00 -
  QoQ % 89.71% 0.00% 0.00% 23.00% 0.00% 0.00% -
  Horiz. % 51.60% 27.20% 0.00% 123.00% 100.00% - -
P/NAPS 0.02 0.02 2.06 1.92 1.71 2.20 2.02 -95.35%
  QoQ % 0.00% -99.03% 7.29% 12.28% -22.27% 8.91% -
  Horiz. % 0.99% 0.99% 101.98% 95.05% 84.65% 108.91% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 14/08/12 16/05/12 23/02/12 18/11/11 24/08/11 12/05/11 -
Price 2.4400 2.4500 2.4000 2.7100 2.6000 2.7600 2.6800 -
P/RPS 2.15 3.37 7.67 1.75 2.29 3.72 7.84 -57.69%
  QoQ % -36.20% -56.06% 338.29% -23.58% -38.44% -52.55% -
  Horiz. % 27.42% 42.98% 97.83% 22.32% 29.21% 47.45% 100.00%
P/EPS 19.29 34.00 123.87 13.77 20.57 36.41 79.76 -61.08%
  QoQ % -43.26% -72.55% 799.56% -33.06% -43.50% -54.35% -
  Horiz. % 24.19% 42.63% 155.30% 17.26% 25.79% 45.65% 100.00%
EY 5.18 2.94 0.81 7.26 4.86 2.75 1.25 157.33%
  QoQ % 76.19% 262.96% -88.84% 49.38% 76.73% 120.00% -
  Horiz. % 414.40% 235.20% 64.80% 580.80% 388.80% 220.00% 100.00%
DY 2.46 1.22 0.00 5.90 4.23 0.00 0.00 -
  QoQ % 101.64% 0.00% 0.00% 39.48% 0.00% 0.00% -
  Horiz. % 58.16% 28.84% 0.00% 139.48% 100.00% - -
P/NAPS 0.02 0.02 1.85 2.01 2.02 2.09 2.11 -95.48%
  QoQ % 0.00% -98.92% -7.96% -0.50% -3.35% -0.95% -
  Horiz. % 0.95% 0.95% 87.68% 95.26% 95.73% 99.05% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

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. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
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