Highlights

[MEDIA] QoQ Quarter Result on 2011-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     27.72%    YoY -     21.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 335,284 428,804 417,468 421,672 354,189 411,271 416,753 -13.49%
  QoQ % -21.81% 2.72% -1.00% 19.05% -13.88% -1.32% -
  Horiz. % 80.45% 102.89% 100.17% 101.18% 84.99% 98.68% 100.00%
PBT 28,724 98,003 72,716 60,548 47,561 79,384 94,336 -54.71%
  QoQ % -70.69% 34.78% 20.10% 27.31% -40.09% -15.85% -
  Horiz. % 30.45% 103.89% 77.08% 64.18% 50.42% 84.15% 100.00%
Tax -7,322 -23,225 -18,618 -15,454 -12,385 9,179 -20,655 -49.88%
  QoQ % 68.47% -24.74% -20.47% -24.78% -234.93% 144.44% -
  Horiz. % 35.45% 112.44% 90.14% 74.82% 59.96% -44.44% 100.00%
NP 21,402 74,778 54,098 45,094 35,176 88,563 73,681 -56.11%
  QoQ % -71.38% 38.23% 19.97% 28.20% -60.28% 20.20% -
  Horiz. % 29.05% 101.49% 73.42% 61.20% 47.74% 120.20% 100.00%
NP to SH 20,766 74,540 53,372 44,439 34,793 88,200 71,869 -56.26%
  QoQ % -72.14% 39.66% 20.10% 27.72% -60.55% 22.72% -
  Horiz. % 28.89% 103.72% 74.26% 61.83% 48.41% 122.72% 100.00%
Tax Rate 25.49 % 23.70 % 25.60 % 25.52 % 26.04 % -11.56 % 21.90 % 10.64%
  QoQ % 7.55% -7.42% 0.31% -2.00% 325.26% -152.79% -
  Horiz. % 116.39% 108.22% 116.89% 116.53% 118.90% -52.79% 100.00%
Total Cost 313,882 354,026 363,370 376,578 319,013 322,708 343,072 -5.75%
  QoQ % -11.34% -2.57% -3.51% 18.04% -1.14% -5.94% -
  Horiz. % 91.49% 103.19% 105.92% 109.77% 92.99% 94.06% 100.00%
Net Worth 1,392,420 1,340,122 1,350,479 1,378,863 1,315,403 985,978 1,145,861 13.86%
  QoQ % 3.90% -0.77% -2.06% 4.82% 33.41% -13.95% -
  Horiz. % 121.52% 116.95% 117.86% 120.33% 114.80% 86.05% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 52,479 84,050 - - 59,158 39,434 -
  QoQ % 0.00% -37.56% 0.00% 0.00% 0.00% 50.02% -
  Horiz. % 0.00% 133.08% 213.14% 0.00% 0.00% 150.02% 100.00%
Div Payout % - % 70.40 % 157.48 % - % - % 67.07 % 54.87 % -
  QoQ % 0.00% -55.30% 0.00% 0.00% 0.00% 22.23% -
  Horiz. % 0.00% 128.30% 287.01% 0.00% 0.00% 122.23% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,392,420 1,340,122 1,350,479 1,378,863 1,315,403 985,978 1,145,861 13.86%
  QoQ % 3.90% -0.77% -2.06% 4.82% 33.41% -13.95% -
  Horiz. % 121.52% 116.95% 117.86% 120.33% 114.80% 86.05% 100.00%
NOSH 1,071,752 1,049,594 1,050,629 1,045,623 1,035,505 985,978 985,857 5.72%
  QoQ % 2.11% -0.10% 0.48% 0.98% 5.02% 0.01% -
  Horiz. % 108.71% 106.47% 106.57% 106.06% 105.04% 100.01% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 6.38 % 17.44 % 12.96 % 10.69 % 9.93 % 21.53 % 17.68 % -49.28%
  QoQ % -63.42% 34.57% 21.23% 7.65% -53.88% 21.78% -
  Horiz. % 36.09% 98.64% 73.30% 60.46% 56.17% 121.78% 100.00%
ROE 1.49 % 5.56 % 3.95 % 3.22 % 2.65 % 8.95 % 6.27 % -61.60%
  QoQ % -73.20% 40.76% 22.67% 21.51% -70.39% 42.74% -
  Horiz. % 23.76% 88.68% 63.00% 51.36% 42.26% 142.74% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 31.28 40.85 39.74 40.33 34.20 41.71 42.27 -18.17%
  QoQ % -23.43% 2.79% -1.46% 17.92% -18.01% -1.32% -
  Horiz. % 74.00% 96.64% 94.01% 95.41% 80.91% 98.68% 100.00%
EPS 1.93 7.10 5.08 4.25 3.36 8.95 7.29 -58.74%
  QoQ % -72.82% 39.76% 19.53% 26.49% -62.46% 22.77% -
  Horiz. % 26.47% 97.39% 69.68% 58.30% 46.09% 122.77% 100.00%
DPS 0.00 5.00 8.00 0.00 0.00 6.00 4.00 -
  QoQ % 0.00% -37.50% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 125.00% 200.00% 0.00% 0.00% 150.00% 100.00%
NAPS 1.2992 1.2768 1.2854 1.3187 1.2703 1.0000 1.1623 7.70%
  QoQ % 1.75% -0.67% -2.53% 3.81% 27.03% -13.96% -
  Horiz. % 111.78% 109.85% 110.59% 113.46% 109.29% 86.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 30.23 38.66 37.64 38.02 31.93 37.08 37.57 -13.48%
  QoQ % -21.81% 2.71% -1.00% 19.07% -13.89% -1.30% -
  Horiz. % 80.46% 102.90% 100.19% 101.20% 84.99% 98.70% 100.00%
EPS 1.87 6.72 4.81 4.01 3.14 7.95 6.48 -56.30%
  QoQ % -72.17% 39.71% 19.95% 27.71% -60.50% 22.69% -
  Horiz. % 28.86% 103.70% 74.23% 61.88% 48.46% 122.69% 100.00%
DPS 0.00 4.73 7.58 0.00 0.00 5.33 3.56 -
  QoQ % 0.00% -37.60% 0.00% 0.00% 0.00% 49.72% -
  Horiz. % 0.00% 132.87% 212.92% 0.00% 0.00% 149.72% 100.00%
NAPS 1.2553 1.2082 1.2175 1.2431 1.1859 0.8889 1.0331 13.85%
  QoQ % 3.90% -0.76% -2.06% 4.82% 33.41% -13.96% -
  Horiz. % 121.51% 116.95% 117.85% 120.33% 114.79% 86.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.6800 2.6000 2.2000 2.9000 2.5700 2.6000 2.1600 -
P/RPS 8.57 6.36 5.54 7.19 7.51 6.23 5.11 41.11%
  QoQ % 34.75% 14.80% -22.95% -4.26% 20.55% 21.92% -
  Horiz. % 167.71% 124.46% 108.41% 140.70% 146.97% 121.92% 100.00%
P/EPS 138.32 36.61 43.31 68.24 76.49 29.07 29.63 179.06%
  QoQ % 277.82% -15.47% -36.53% -10.79% 163.12% -1.89% -
  Horiz. % 466.82% 123.56% 146.17% 230.31% 258.15% 98.11% 100.00%
EY 0.72 2.73 2.31 1.47 1.31 3.44 3.38 -64.30%
  QoQ % -73.63% 18.18% 57.14% 12.21% -61.92% 1.78% -
  Horiz. % 21.30% 80.77% 68.34% 43.49% 38.76% 101.78% 100.00%
DY 0.00 1.92 3.64 0.00 0.00 2.31 1.85 -
  QoQ % 0.00% -47.25% 0.00% 0.00% 0.00% 24.86% -
  Horiz. % 0.00% 103.78% 196.76% 0.00% 0.00% 124.86% 100.00%
P/NAPS 2.06 2.04 1.71 2.20 2.02 2.60 1.86 7.04%
  QoQ % 0.98% 19.30% -22.27% 8.91% -22.31% 39.78% -
  Horiz. % 110.75% 109.68% 91.94% 118.28% 108.60% 139.78% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 16/05/12 23/02/12 18/11/11 24/08/11 12/05/11 23/02/11 16/11/10 -
Price 2.4000 2.7100 2.6000 2.7600 2.6800 2.3900 2.2200 -
P/RPS 7.67 6.63 6.54 6.84 7.84 5.73 5.25 28.72%
  QoQ % 15.69% 1.38% -4.39% -12.76% 36.82% 9.14% -
  Horiz. % 146.10% 126.29% 124.57% 130.29% 149.33% 109.14% 100.00%
P/EPS 123.87 38.16 51.18 64.94 79.76 26.72 30.45 154.61%
  QoQ % 224.61% -25.44% -21.19% -18.58% 198.50% -12.25% -
  Horiz. % 406.80% 125.32% 168.08% 213.27% 261.94% 87.75% 100.00%
EY 0.81 2.62 1.95 1.54 1.25 3.74 3.28 -60.60%
  QoQ % -69.08% 34.36% 26.62% 23.20% -66.58% 14.02% -
  Horiz. % 24.70% 79.88% 59.45% 46.95% 38.11% 114.02% 100.00%
DY 0.00 1.85 3.08 0.00 0.00 2.51 1.80 -
  QoQ % 0.00% -39.94% 0.00% 0.00% 0.00% 39.44% -
  Horiz. % 0.00% 102.78% 171.11% 0.00% 0.00% 139.44% 100.00%
P/NAPS 1.85 2.12 2.02 2.09 2.11 2.39 1.91 -2.10%
  QoQ % -12.74% 4.95% -3.35% -0.95% -11.72% 25.13% -
  Horiz. % 96.86% 110.99% 105.76% 109.42% 110.47% 125.13% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

395  610  596  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.355+0.06 
 MTRONIC 0.14+0.02 
 HWGB 0.96+0.115 
 MTRONIC-WA 0.09+0.015 
 SAPNRG 0.125+0.005 
 PHB 0.035+0.005 
 EAH 0.03-0.005 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 KANGER 0.1750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. Shipping out VACCINE timely? Forwarders see their cargo bumped as vaccine shipments take off. gloveharicut
5. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
6. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS