Highlights

[MEDIA] QoQ Cumulative Quarter Result on 2012-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 16-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -89.95%    YoY -     -40.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,697,845 1,220,118 782,907 335,284 1,622,133 1,193,329 775,861 68.16%
  QoQ % 39.15% 55.84% 133.51% -79.33% 35.93% 53.81% -
  Horiz. % 218.83% 157.26% 100.91% 43.21% 209.08% 153.81% 100.00%
PBT 282,945 184,569 105,879 28,724 277,742 180,825 108,109 89.36%
  QoQ % 53.30% 74.32% 268.61% -89.66% 53.60% 67.26% -
  Horiz. % 261.72% 170.72% 97.94% 26.57% 256.91% 167.26% 100.00%
Tax -71,633 -46,875 -27,099 -7,322 -69,164 -46,457 -27,839 87.24%
  QoQ % -52.82% -72.98% -270.10% 89.41% -48.88% -66.88% -
  Horiz. % 257.31% 168.38% 97.34% 26.30% 248.44% 166.88% 100.00%
NP 211,312 137,694 78,780 21,402 208,578 134,368 80,270 90.10%
  QoQ % 53.46% 74.78% 268.10% -89.74% 55.23% 67.40% -
  Horiz. % 263.25% 171.54% 98.14% 26.66% 259.85% 167.40% 100.00%
NP to SH 209,312 136,148 77,527 20,766 206,585 132,604 79,232 90.54%
  QoQ % 53.74% 75.61% 273.34% -89.95% 55.79% 67.36% -
  Horiz. % 264.18% 171.83% 97.85% 26.21% 260.73% 167.36% 100.00%
Tax Rate 25.32 % 25.40 % 25.59 % 25.49 % 24.90 % 25.69 % 25.75 % -1.11%
  QoQ % -0.31% -0.74% 0.39% 2.37% -3.08% -0.23% -
  Horiz. % 98.33% 98.64% 99.38% 98.99% 96.70% 99.77% 100.00%
Total Cost 1,486,533 1,082,424 704,127 313,882 1,413,555 1,058,961 695,591 65.53%
  QoQ % 37.33% 53.73% 124.33% -77.79% 33.49% 52.24% -
  Horiz. % 213.71% 155.61% 101.23% 45.12% 203.22% 152.24% 100.00%
Net Worth 1,542,236 143,034,777 145,648,110 1,392,420 1,418,696 1,348,490 1,378,406 7.74%
  QoQ % -98.92% -1.79% 10,360.06% -1.85% 5.21% -2.17% -
  Horiz. % 111.89% 10,376.82% 10,566.41% 101.02% 102.92% 97.83% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 139,900 64,594 32,280 - 167,967 115,399 - -
  QoQ % 116.58% 100.11% 0.00% 0.00% 45.55% 0.00% -
  Horiz. % 121.23% 55.98% 27.97% 0.00% 145.55% 100.00% -
Div Payout % 66.84 % 47.44 % 41.64 % - % 81.31 % 87.03 % - % -
  QoQ % 40.89% 13.93% 0.00% 0.00% -6.57% 0.00% -
  Horiz. % 76.80% 54.51% 47.85% 0.00% 93.43% 100.00% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,542,236 143,034,777 145,648,110 1,392,420 1,418,696 1,348,490 1,378,406 7.74%
  QoQ % -98.92% -1.79% 10,360.06% -1.85% 5.21% -2.17% -
  Horiz. % 111.89% 10,376.82% 10,566.41% 101.02% 102.92% 97.83% 100.00%
NOSH 1,076,154 1,076,582 1,076,005 1,071,752 1,049,797 1,049,082 1,045,277 1.95%
  QoQ % -0.04% 0.05% 0.40% 2.09% 0.07% 0.36% -
  Horiz. % 102.95% 102.99% 102.94% 102.53% 100.43% 100.36% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 12.45 % 11.29 % 10.06 % 6.38 % 12.86 % 11.26 % 10.35 % 13.04%
  QoQ % 10.27% 12.23% 57.68% -50.39% 14.21% 8.79% -
  Horiz. % 120.29% 109.08% 97.20% 61.64% 124.25% 108.79% 100.00%
ROE 13.57 % 0.10 % 0.05 % 1.49 % 14.56 % 9.83 % 5.75 % 76.80%
  QoQ % 13,470.00% 100.00% -96.64% -89.77% 48.12% 70.96% -
  Horiz. % 236.00% 1.74% 0.87% 25.91% 253.22% 170.96% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 157.77 113.33 72.76 31.28 154.52 113.75 74.23 64.93%
  QoQ % 39.21% 55.76% 132.61% -79.76% 35.84% 53.24% -
  Horiz. % 212.54% 152.67% 98.02% 42.14% 208.16% 153.24% 100.00%
EPS 19.45 12.65 7.20 1.93 19.68 12.64 7.58 86.89%
  QoQ % 53.75% 75.69% 273.06% -90.19% 55.70% 66.75% -
  Horiz. % 256.60% 166.89% 94.99% 25.46% 259.63% 166.75% 100.00%
DPS 13.00 6.00 3.00 0.00 16.00 11.00 0.00 -
  QoQ % 116.67% 100.00% 0.00% 0.00% 45.45% 0.00% -
  Horiz. % 118.18% 54.55% 27.27% 0.00% 145.45% 100.00% -
NAPS 1.4331 132.8600 135.3600 1.2992 1.3514 1.2854 1.3187 5.68%
  QoQ % -98.92% -1.85% 10,318.72% -3.86% 5.13% -2.53% -
  Horiz. % 108.68% 10,075.07% 10,264.66% 98.52% 102.48% 97.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 153.07 110.00 70.58 30.23 146.24 107.59 69.95 68.15%
  QoQ % 39.15% 55.85% 133.48% -79.33% 35.92% 53.81% -
  Horiz. % 218.83% 157.26% 100.90% 43.22% 209.06% 153.81% 100.00%
EPS 18.87 12.27 6.99 1.87 18.62 11.96 7.14 90.59%
  QoQ % 53.79% 75.54% 273.80% -89.96% 55.69% 67.51% -
  Horiz. % 264.29% 171.85% 97.90% 26.19% 260.78% 167.51% 100.00%
DPS 12.61 5.82 2.91 0.00 15.14 10.40 0.00 -
  QoQ % 116.67% 100.00% 0.00% 0.00% 45.58% 0.00% -
  Horiz. % 121.25% 55.96% 27.98% 0.00% 145.58% 100.00% -
NAPS 1.3904 128.9542 131.3103 1.2553 1.2790 1.2157 1.2427 7.74%
  QoQ % -98.92% -1.79% 10,360.47% -1.85% 5.21% -2.17% -
  Horiz. % 111.89% 10,376.94% 10,566.53% 101.01% 102.92% 97.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.3400 2.3300 2.2100 2.6800 2.6000 2.2000 2.9000 -
P/RPS 1.48 2.06 3.04 8.57 1.68 1.93 3.91 -47.52%
  QoQ % -28.16% -32.24% -64.53% 410.12% -12.95% -50.64% -
  Horiz. % 37.85% 52.69% 77.75% 219.18% 42.97% 49.36% 100.00%
P/EPS 12.03 18.42 30.67 138.32 13.21 17.41 38.26 -53.60%
  QoQ % -34.69% -39.94% -77.83% 947.09% -24.12% -54.50% -
  Horiz. % 31.44% 48.14% 80.16% 361.53% 34.53% 45.50% 100.00%
EY 8.31 5.43 3.26 0.72 7.57 5.75 2.61 115.67%
  QoQ % 53.04% 66.56% 352.78% -90.49% 31.65% 120.31% -
  Horiz. % 318.39% 208.05% 124.90% 27.59% 290.04% 220.31% 100.00%
DY 5.56 2.58 1.36 0.00 6.15 5.00 0.00 -
  QoQ % 115.50% 89.71% 0.00% 0.00% 23.00% 0.00% -
  Horiz. % 111.20% 51.60% 27.20% 0.00% 123.00% 100.00% -
P/NAPS 1.63 0.02 0.02 2.06 1.92 1.71 2.20 -18.05%
  QoQ % 8,050.00% 0.00% -99.03% 7.29% 12.28% -22.27% -
  Horiz. % 74.09% 0.91% 0.91% 93.64% 87.27% 77.73% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 22/11/12 14/08/12 16/05/12 23/02/12 18/11/11 24/08/11 -
Price 2.1400 2.4400 2.4500 2.4000 2.7100 2.6000 2.7600 -
P/RPS 1.36 2.15 3.37 7.67 1.75 2.29 3.72 -48.72%
  QoQ % -36.74% -36.20% -56.06% 338.29% -23.58% -38.44% -
  Horiz. % 36.56% 57.80% 90.59% 206.18% 47.04% 61.56% 100.00%
P/EPS 11.00 19.29 34.00 123.87 13.77 20.57 36.41 -54.81%
  QoQ % -42.98% -43.26% -72.55% 799.56% -33.06% -43.50% -
  Horiz. % 30.21% 52.98% 93.38% 340.21% 37.82% 56.50% 100.00%
EY 9.09 5.18 2.94 0.81 7.26 4.86 2.75 121.10%
  QoQ % 75.48% 76.19% 262.96% -88.84% 49.38% 76.73% -
  Horiz. % 330.55% 188.36% 106.91% 29.45% 264.00% 176.73% 100.00%
DY 6.07 2.46 1.22 0.00 5.90 4.23 0.00 -
  QoQ % 146.75% 101.64% 0.00% 0.00% 39.48% 0.00% -
  Horiz. % 143.50% 58.16% 28.84% 0.00% 139.48% 100.00% -
P/NAPS 1.49 0.02 0.02 1.85 2.01 2.02 2.09 -20.11%
  QoQ % 7,350.00% 0.00% -98.92% -7.96% -0.50% -3.35% -
  Horiz. % 71.29% 0.96% 0.96% 88.52% 96.17% 96.65% 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.
 


TOP ARTICLES

1. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. Reposted article: THE IMPORTANCE OF DIVERSIFICATION (Calvin Tan) This is a 3rd posting to warn about Black Swan event THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
5. Moscow decries U.S. move to call Russians 'homeless' for visa purposes Good Articles to Share
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks - FOR SEE_Research
7. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
8. Biden sparks confusion with commitment to Taiwan’s defence if Beijing attacks Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS