Highlights

[MEDIA] QoQ Cumulative Quarter Result on 2011-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 12-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -85.64%    YoY -     -23.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,622,133 1,193,329 775,861 354,189 1,546,643 1,135,372 718,619 71.82%
  QoQ % 35.93% 53.81% 119.05% -77.10% 36.22% 57.99% -
  Horiz. % 225.73% 166.06% 107.97% 49.29% 215.22% 157.99% 100.00%
PBT 277,742 180,825 108,109 47,561 295,311 215,927 121,591 73.18%
  QoQ % 53.60% 67.26% 127.31% -83.89% 36.76% 77.58% -
  Horiz. % 228.42% 148.72% 88.91% 39.12% 242.87% 177.58% 100.00%
Tax -69,164 -46,457 -27,839 -12,385 -46,285 -55,464 -34,809 57.85%
  QoQ % -48.88% -66.88% -124.78% 73.24% 16.55% -59.34% -
  Horiz. % 198.70% 133.46% 79.98% 35.58% 132.97% 159.34% 100.00%
NP 208,578 134,368 80,270 35,176 249,026 160,463 86,782 79.14%
  QoQ % 55.23% 67.40% 128.20% -85.87% 55.19% 84.90% -
  Horiz. % 240.35% 154.83% 92.50% 40.53% 286.96% 184.90% 100.00%
NP to SH 206,585 132,604 79,232 34,793 242,294 154,094 82,225 84.50%
  QoQ % 55.79% 67.36% 127.72% -85.64% 57.24% 87.41% -
  Horiz. % 251.24% 161.27% 96.36% 42.31% 294.67% 187.41% 100.00%
Tax Rate 24.90 % 25.69 % 25.75 % 26.04 % 15.67 % 25.69 % 28.63 % -8.86%
  QoQ % -3.08% -0.23% -1.11% 66.18% -39.00% -10.27% -
  Horiz. % 86.97% 89.73% 89.94% 90.95% 54.73% 89.73% 100.00%
Total Cost 1,413,555 1,058,961 695,591 319,013 1,297,617 974,909 631,837 70.81%
  QoQ % 33.49% 52.24% 118.04% -75.42% 33.10% 54.30% -
  Horiz. % 223.72% 167.60% 110.09% 50.49% 205.37% 154.30% 100.00%
Net Worth 1,418,696 1,348,490 1,378,406 1,315,403 1,201,839 1,145,162 1,061,405 21.28%
  QoQ % 5.21% -2.17% 4.79% 9.45% 4.95% 7.89% -
  Horiz. % 133.66% 127.05% 129.87% 123.93% 113.23% 107.89% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 167,967 115,399 - - 59,155 39,410 - -
  QoQ % 45.55% 0.00% 0.00% 0.00% 50.10% 0.00% -
  Horiz. % 426.20% 292.81% 0.00% 0.00% 150.10% 100.00% -
Div Payout % 81.31 % 87.03 % - % - % 24.41 % 25.58 % - % -
  QoQ % -6.57% 0.00% 0.00% 0.00% -4.57% 0.00% -
  Horiz. % 317.87% 340.23% 0.00% 0.00% 95.43% 100.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,418,696 1,348,490 1,378,406 1,315,403 1,201,839 1,145,162 1,061,405 21.28%
  QoQ % 5.21% -2.17% 4.79% 9.45% 4.95% 7.89% -
  Horiz. % 133.66% 127.05% 129.87% 123.93% 113.23% 107.89% 100.00%
NOSH 1,049,797 1,049,082 1,045,277 1,035,505 985,922 985,255 976,543 4.93%
  QoQ % 0.07% 0.36% 0.94% 5.03% 0.07% 0.89% -
  Horiz. % 107.50% 107.43% 107.04% 106.04% 100.96% 100.89% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 12.86 % 11.26 % 10.35 % 9.93 % 16.10 % 14.13 % 12.08 % 4.25%
  QoQ % 14.21% 8.79% 4.23% -38.32% 13.94% 16.97% -
  Horiz. % 106.46% 93.21% 85.68% 82.20% 133.28% 116.97% 100.00%
ROE 14.56 % 9.83 % 5.75 % 2.65 % 20.16 % 13.46 % 7.75 % 52.08%
  QoQ % 48.12% 70.96% 116.98% -86.86% 49.78% 73.68% -
  Horiz. % 187.87% 126.84% 74.19% 34.19% 260.13% 173.68% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 154.52 113.75 74.23 34.20 156.87 115.24 73.59 63.75%
  QoQ % 35.84% 53.24% 117.05% -78.20% 36.12% 56.60% -
  Horiz. % 209.97% 154.57% 100.87% 46.47% 213.17% 156.60% 100.00%
EPS 19.68 12.64 7.58 3.36 24.58 15.64 8.42 75.85%
  QoQ % 55.70% 66.75% 125.60% -86.33% 57.16% 85.75% -
  Horiz. % 233.73% 150.12% 90.02% 39.90% 291.92% 185.75% 100.00%
DPS 16.00 11.00 0.00 0.00 6.00 4.00 0.00 -
  QoQ % 45.45% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 400.00% 275.00% 0.00% 0.00% 150.00% 100.00% -
NAPS 1.3514 1.2854 1.3187 1.2703 1.2190 1.1623 1.0869 15.58%
  QoQ % 5.13% -2.53% 3.81% 4.21% 4.88% 6.94% -
  Horiz. % 124.34% 118.26% 121.33% 116.87% 112.15% 106.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 146.24 107.59 69.95 31.93 139.44 102.36 64.79 71.82%
  QoQ % 35.92% 53.81% 119.07% -77.10% 36.23% 57.99% -
  Horiz. % 225.71% 166.06% 107.96% 49.28% 215.22% 157.99% 100.00%
EPS 18.62 11.96 7.14 3.14 21.84 13.89 7.41 84.52%
  QoQ % 55.69% 67.51% 127.39% -85.62% 57.24% 87.45% -
  Horiz. % 251.28% 161.40% 96.36% 42.38% 294.74% 187.45% 100.00%
DPS 15.14 10.40 0.00 0.00 5.33 3.55 0.00 -
  QoQ % 45.58% 0.00% 0.00% 0.00% 50.14% 0.00% -
  Horiz. % 426.48% 292.96% 0.00% 0.00% 150.14% 100.00% -
NAPS 1.2790 1.2157 1.2427 1.1859 1.0835 1.0324 0.9569 21.28%
  QoQ % 5.21% -2.17% 4.79% 9.45% 4.95% 7.89% -
  Horiz. % 133.66% 127.05% 129.87% 123.93% 113.23% 107.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.6000 2.2000 2.9000 2.5700 2.6000 2.1600 2.1100 -
P/RPS 1.68 1.93 3.91 7.51 1.66 1.87 2.87 -29.96%
  QoQ % -12.95% -50.64% -47.94% 352.41% -11.23% -34.84% -
  Horiz. % 58.54% 67.25% 136.24% 261.67% 57.84% 65.16% 100.00%
P/EPS 13.21 17.41 38.26 76.49 10.58 13.81 25.06 -34.67%
  QoQ % -24.12% -54.50% -49.98% 622.97% -23.39% -44.89% -
  Horiz. % 52.71% 69.47% 152.67% 305.23% 42.22% 55.11% 100.00%
EY 7.57 5.75 2.61 1.31 9.45 7.24 3.99 53.08%
  QoQ % 31.65% 120.31% 99.24% -86.14% 30.52% 81.45% -
  Horiz. % 189.72% 144.11% 65.41% 32.83% 236.84% 181.45% 100.00%
DY 6.15 5.00 0.00 0.00 2.31 1.85 0.00 -
  QoQ % 23.00% 0.00% 0.00% 0.00% 24.86% 0.00% -
  Horiz. % 332.43% 270.27% 0.00% 0.00% 124.86% 100.00% -
P/NAPS 1.92 1.71 2.20 2.02 2.13 1.86 1.94 -0.69%
  QoQ % 12.28% -22.27% 8.91% -5.16% 14.52% -4.12% -
  Horiz. % 98.97% 88.14% 113.40% 104.12% 109.79% 95.88% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 18/11/11 24/08/11 12/05/11 23/02/11 16/11/10 24/08/10 -
Price 2.7100 2.6000 2.7600 2.6800 2.3900 2.2200 2.1200 -
P/RPS 1.75 2.29 3.72 7.84 1.52 1.93 2.88 -28.19%
  QoQ % -23.58% -38.44% -52.55% 415.79% -21.24% -32.99% -
  Horiz. % 60.76% 79.51% 129.17% 272.22% 52.78% 67.01% 100.00%
P/EPS 13.77 20.57 36.41 79.76 9.73 14.19 25.18 -33.05%
  QoQ % -33.06% -43.50% -54.35% 719.73% -31.43% -43.65% -
  Horiz. % 54.69% 81.69% 144.60% 316.76% 38.64% 56.35% 100.00%
EY 7.26 4.86 2.75 1.25 10.28 7.05 3.97 49.38%
  QoQ % 49.38% 76.73% 120.00% -87.84% 45.82% 77.58% -
  Horiz. % 182.87% 122.42% 69.27% 31.49% 258.94% 177.58% 100.00%
DY 5.90 4.23 0.00 0.00 2.51 1.80 0.00 -
  QoQ % 39.48% 0.00% 0.00% 0.00% 39.44% 0.00% -
  Horiz. % 327.78% 235.00% 0.00% 0.00% 139.44% 100.00% -
P/NAPS 2.01 2.02 2.09 2.11 1.96 1.91 1.95 2.04%
  QoQ % -0.50% -3.35% -0.95% 7.65% 2.62% -2.05% -
  Horiz. % 103.08% 103.59% 107.18% 108.21% 100.51% 97.95% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers