Highlights

[MEDIA] QoQ Cumulative Quarter Result on 2012-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 20-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     53.74%    YoY -     1.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,271,387 832,110 365,836 1,697,845 1,220,118 782,907 335,284 142.97%
  QoQ % 52.79% 127.45% -78.45% 39.15% 55.84% 133.51% -
  Horiz. % 379.20% 248.18% 109.11% 506.39% 363.91% 233.51% 100.00%
PBT 203,382 117,889 36,642 282,945 184,569 105,879 28,724 268.29%
  QoQ % 72.52% 221.73% -87.05% 53.30% 74.32% 268.61% -
  Horiz. % 708.06% 410.42% 127.57% 985.05% 642.56% 368.61% 100.00%
Tax -50,898 -29,485 -8,862 -71,633 -46,875 -27,099 -7,322 263.80%
  QoQ % -72.62% -232.71% 87.63% -52.82% -72.98% -270.10% -
  Horiz. % 695.14% 402.69% 121.03% 978.33% 640.19% 370.10% 100.00%
NP 152,484 88,404 27,780 211,312 137,694 78,780 21,402 269.82%
  QoQ % 72.49% 218.23% -86.85% 53.46% 74.78% 268.10% -
  Horiz. % 712.48% 413.06% 129.80% 987.35% 643.37% 368.10% 100.00%
NP to SH 150,726 87,210 27,107 209,312 136,148 77,527 20,766 274.43%
  QoQ % 72.83% 221.73% -87.05% 53.74% 75.61% 273.34% -
  Horiz. % 725.83% 419.97% 130.54% 1,007.96% 655.63% 373.34% 100.00%
Tax Rate 25.03 % 25.01 % 24.19 % 25.32 % 25.40 % 25.59 % 25.49 % -1.21%
  QoQ % 0.08% 3.39% -4.46% -0.31% -0.74% 0.39% -
  Horiz. % 98.20% 98.12% 94.90% 99.33% 99.65% 100.39% 100.00%
Total Cost 1,118,903 743,706 338,056 1,486,533 1,082,424 704,127 313,882 133.17%
  QoQ % 50.45% 119.99% -77.26% 37.33% 53.73% 124.33% -
  Horiz. % 356.47% 236.94% 107.70% 473.60% 344.85% 224.33% 100.00%
Net Worth 1,611,709 1,578,283 1,582,506 1,542,236 143,034,777 145,648,110 1,392,420 10.23%
  QoQ % 2.12% -0.27% 2.61% -98.92% -1.79% 10,360.06% -
  Horiz. % 115.75% 113.35% 113.65% 110.76% 10,272.38% 10,460.06% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 65,485 32,703 - 139,900 64,594 32,280 - -
  QoQ % 100.24% 0.00% 0.00% 116.58% 100.11% 0.00% -
  Horiz. % 202.87% 101.31% 0.00% 433.39% 200.11% 100.00% -
Div Payout % 43.45 % 37.50 % - % 66.84 % 47.44 % 41.64 % - % -
  QoQ % 15.87% 0.00% 0.00% 40.89% 13.93% 0.00% -
  Horiz. % 104.35% 90.06% 0.00% 160.52% 113.93% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,611,709 1,578,283 1,582,506 1,542,236 143,034,777 145,648,110 1,392,420 10.23%
  QoQ % 2.12% -0.27% 2.61% -98.92% -1.79% 10,360.06% -
  Horiz. % 115.75% 113.35% 113.65% 110.76% 10,272.38% 10,460.06% 100.00%
NOSH 1,091,426 1,090,125 1,084,280 1,076,154 1,076,582 1,076,005 1,071,752 1.22%
  QoQ % 0.12% 0.54% 0.76% -0.04% 0.05% 0.40% -
  Horiz. % 101.84% 101.71% 101.17% 100.41% 100.45% 100.40% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.99 % 10.62 % 7.59 % 12.45 % 11.29 % 10.06 % 6.38 % 52.23%
  QoQ % 12.90% 39.92% -39.04% 10.27% 12.23% 57.68% -
  Horiz. % 187.93% 166.46% 118.97% 195.14% 176.96% 157.68% 100.00%
ROE 9.35 % 5.53 % 1.71 % 13.57 % 0.10 % 0.05 % 1.49 % 239.83%
  QoQ % 69.08% 223.39% -87.40% 13,470.00% 100.00% -96.64% -
  Horiz. % 627.52% 371.14% 114.77% 910.74% 6.71% 3.36% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 116.49 76.33 33.74 157.77 113.33 72.76 31.28 140.07%
  QoQ % 52.61% 126.23% -78.61% 39.21% 55.76% 132.61% -
  Horiz. % 372.41% 244.02% 107.86% 504.38% 362.31% 232.61% 100.00%
EPS 13.81 8.00 2.50 19.45 12.65 7.20 1.93 270.88%
  QoQ % 72.63% 220.00% -87.15% 53.75% 75.69% 273.06% -
  Horiz. % 715.54% 414.51% 129.53% 1,007.77% 655.44% 373.06% 100.00%
DPS 6.00 3.00 0.00 13.00 6.00 3.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 116.67% 100.00% 0.00% -
  Horiz. % 200.00% 100.00% 0.00% 433.33% 200.00% 100.00% -
NAPS 1.4767 1.4478 1.4595 1.4331 132.8600 135.3600 1.2992 8.90%
  QoQ % 2.00% -0.80% 1.84% -98.92% -1.85% 10,318.72% -
  Horiz. % 113.66% 111.44% 112.34% 110.31% 10,226.29% 10,418.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 114.62 75.02 32.98 153.07 110.00 70.58 30.23 142.96%
  QoQ % 52.79% 127.47% -78.45% 39.15% 55.85% 133.48% -
  Horiz. % 379.16% 248.16% 109.10% 506.35% 363.88% 233.48% 100.00%
EPS 13.59 7.86 2.44 18.87 12.27 6.99 1.87 274.74%
  QoQ % 72.90% 222.13% -87.07% 53.79% 75.54% 273.80% -
  Horiz. % 726.74% 420.32% 130.48% 1,009.09% 656.15% 373.80% 100.00%
DPS 5.90 2.95 0.00 12.61 5.82 2.91 0.00 -
  QoQ % 100.00% 0.00% 0.00% 116.67% 100.00% 0.00% -
  Horiz. % 202.75% 101.37% 0.00% 433.33% 200.00% 100.00% -
NAPS 1.4531 1.4229 1.4267 1.3904 128.9542 131.3103 1.2553 10.24%
  QoQ % 2.12% -0.27% 2.61% -98.92% -1.79% 10,360.47% -
  Horiz. % 115.76% 113.35% 113.65% 110.76% 10,272.78% 10,460.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.7100 2.8000 2.4000 2.3400 2.3300 2.2100 2.6800 -
P/RPS 2.33 3.67 7.11 1.48 2.06 3.04 8.57 -58.00%
  QoQ % -36.51% -48.38% 380.41% -28.16% -32.24% -64.53% -
  Horiz. % 27.19% 42.82% 82.96% 17.27% 24.04% 35.47% 100.00%
P/EPS 19.62 35.00 96.00 12.03 18.42 30.67 138.32 -72.77%
  QoQ % -43.94% -63.54% 698.01% -34.69% -39.94% -77.83% -
  Horiz. % 14.18% 25.30% 69.40% 8.70% 13.32% 22.17% 100.00%
EY 5.10 2.86 1.04 8.31 5.43 3.26 0.72 268.39%
  QoQ % 78.32% 175.00% -87.48% 53.04% 66.56% 352.78% -
  Horiz. % 708.33% 397.22% 144.44% 1,154.17% 754.17% 452.78% 100.00%
DY 2.21 1.07 0.00 5.56 2.58 1.36 0.00 -
  QoQ % 106.54% 0.00% 0.00% 115.50% 89.71% 0.00% -
  Horiz. % 162.50% 78.68% 0.00% 408.82% 189.71% 100.00% -
P/NAPS 1.84 1.93 1.64 1.63 0.02 0.02 2.06 -7.25%
  QoQ % -4.66% 17.68% 0.61% 8,050.00% 0.00% -99.03% -
  Horiz. % 89.32% 93.69% 79.61% 79.13% 0.97% 0.97% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 28/08/13 07/05/13 20/02/13 22/11/12 14/08/12 16/05/12 -
Price 2.6700 2.5500 2.6200 2.1400 2.4400 2.4500 2.4000 -
P/RPS 2.29 3.34 7.77 1.36 2.15 3.37 7.67 -55.30%
  QoQ % -31.44% -57.01% 471.32% -36.74% -36.20% -56.06% -
  Horiz. % 29.86% 43.55% 101.30% 17.73% 28.03% 43.94% 100.00%
P/EPS 19.33 31.88 104.80 11.00 19.29 34.00 123.87 -70.98%
  QoQ % -39.37% -69.58% 852.73% -42.98% -43.26% -72.55% -
  Horiz. % 15.61% 25.74% 84.60% 8.88% 15.57% 27.45% 100.00%
EY 5.17 3.14 0.95 9.09 5.18 2.94 0.81 243.70%
  QoQ % 64.65% 230.53% -89.55% 75.48% 76.19% 262.96% -
  Horiz. % 638.27% 387.65% 117.28% 1,122.22% 639.51% 362.96% 100.00%
DY 2.25 1.18 0.00 6.07 2.46 1.22 0.00 -
  QoQ % 90.68% 0.00% 0.00% 146.75% 101.64% 0.00% -
  Horiz. % 184.43% 96.72% 0.00% 497.54% 201.64% 100.00% -
P/NAPS 1.81 1.76 1.80 1.49 0.02 0.02 1.85 -1.45%
  QoQ % 2.84% -2.22% 20.81% 7,350.00% 0.00% -98.92% -
  Horiz. % 97.84% 95.14% 97.30% 80.54% 1.08% 1.08% 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.
 


 

1973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 2.230.00 
 UCREST 0.120.00 
 EITA 1.470.00 
 PUC 0.0450.00 
 WILLOW 0.5350.00 
 IRIS 0.1450.00 
 HSI-C9L 0.3150.00 
 HOOVER 0.400.00 
 BTECH 0.220.00 
Partners & Brokers