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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers