Highlights

[MEDIA] QoQ Quarter Result on 2012-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 14-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     173.34%    YoY -     27.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 365,836 477,727 437,211 447,623 335,284 428,804 417,468 -8.42%
  QoQ % -23.42% 9.27% -2.33% 33.51% -21.81% 2.72% -
  Horiz. % 87.63% 114.43% 104.73% 107.22% 80.31% 102.72% 100.00%
PBT 36,642 98,376 78,690 77,155 28,724 98,003 72,716 -36.65%
  QoQ % -62.75% 25.02% 1.99% 168.61% -70.69% 34.78% -
  Horiz. % 50.39% 135.29% 108.22% 106.10% 39.50% 134.78% 100.00%
Tax -8,862 -24,758 -19,776 -19,777 -7,322 -23,225 -18,618 -39.01%
  QoQ % 64.21% -25.19% 0.01% -170.10% 68.47% -24.74% -
  Horiz. % 47.60% 132.98% 106.22% 106.23% 39.33% 124.74% 100.00%
NP 27,780 73,618 58,914 57,378 21,402 74,778 54,098 -35.85%
  QoQ % -62.26% 24.96% 2.68% 168.10% -71.38% 38.23% -
  Horiz. % 51.35% 136.08% 108.90% 106.06% 39.56% 138.23% 100.00%
NP to SH 27,107 73,164 58,621 56,761 20,766 74,540 53,372 -36.32%
  QoQ % -62.95% 24.81% 3.28% 173.34% -72.14% 39.66% -
  Horiz. % 50.79% 137.08% 109.83% 106.35% 38.91% 139.66% 100.00%
Tax Rate 24.19 % 25.17 % 25.13 % 25.63 % 25.49 % 23.70 % 25.60 % -3.70%
  QoQ % -3.89% 0.16% -1.95% 0.55% 7.55% -7.42% -
  Horiz. % 94.49% 98.32% 98.16% 100.12% 99.57% 92.58% 100.00%
Total Cost 338,056 404,109 378,297 390,245 313,882 354,026 363,370 -4.70%
  QoQ % -16.35% 6.82% -3.06% 24.33% -11.34% -2.57% -
  Horiz. % 93.03% 111.21% 104.11% 107.40% 86.38% 97.43% 100.00%
Net Worth 1,582,506 1,541,530 142,875,228 145,583,776 1,392,420 1,340,122 1,350,479 11.14%
  QoQ % 2.66% -98.92% -1.86% 10,355.44% 3.90% -0.77% -
  Horiz. % 117.18% 114.15% 10,579.59% 10,780.15% 103.11% 99.23% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 75,296 32,261 32,265 - 52,479 84,050 -
  QoQ % 0.00% 133.39% -0.01% 0.00% 0.00% -37.56% -
  Horiz. % 0.00% 89.58% 38.38% 38.39% 0.00% 62.44% 100.00%
Div Payout % - % 102.91 % 55.03 % 56.85 % - % 70.40 % 157.48 % -
  QoQ % 0.00% 87.01% -3.20% 0.00% 0.00% -55.30% -
  Horiz. % 0.00% 65.35% 34.94% 36.10% 0.00% 44.70% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,582,506 1,541,530 142,875,228 145,583,776 1,392,420 1,340,122 1,350,479 11.14%
  QoQ % 2.66% -98.92% -1.86% 10,355.44% 3.90% -0.77% -
  Horiz. % 117.18% 114.15% 10,579.59% 10,780.15% 103.11% 99.23% 100.00%
NOSH 1,084,280 1,075,661 1,075,381 1,075,530 1,071,752 1,049,594 1,050,629 2.12%
  QoQ % 0.80% 0.03% -0.01% 0.35% 2.11% -0.10% -
  Horiz. % 103.20% 102.38% 102.36% 102.37% 102.01% 99.90% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.59 % 15.41 % 13.47 % 12.82 % 6.38 % 17.44 % 12.96 % -29.98%
  QoQ % -50.75% 14.40% 5.07% 100.94% -63.42% 34.57% -
  Horiz. % 58.56% 118.90% 103.94% 98.92% 49.23% 134.57% 100.00%
ROE 1.71 % 4.75 % 0.04 % 0.04 % 1.49 % 5.56 % 3.95 % -42.74%
  QoQ % -64.00% 11,775.00% 0.00% -97.32% -73.20% 40.76% -
  Horiz. % 43.29% 120.25% 1.01% 1.01% 37.72% 140.76% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 33.74 44.41 40.66 41.62 31.28 40.85 39.74 -10.33%
  QoQ % -24.03% 9.22% -2.31% 33.06% -23.43% 2.79% -
  Horiz. % 84.90% 111.75% 102.32% 104.73% 78.71% 102.79% 100.00%
EPS 2.50 6.80 5.45 5.28 1.93 7.10 5.08 -37.64%
  QoQ % -63.24% 24.77% 3.22% 173.58% -72.82% 39.76% -
  Horiz. % 49.21% 133.86% 107.28% 103.94% 37.99% 139.76% 100.00%
DPS 0.00 7.00 3.00 3.00 0.00 5.00 8.00 -
  QoQ % 0.00% 133.33% 0.00% 0.00% 0.00% -37.50% -
  Horiz. % 0.00% 87.50% 37.50% 37.50% 0.00% 62.50% 100.00%
NAPS 1.4595 1.4331 132.8600 135.3600 1.2992 1.2768 1.2854 8.83%
  QoQ % 1.84% -98.92% -1.85% 10,318.72% 1.75% -0.67% -
  Horiz. % 113.54% 111.49% 10,336.08% 10,530.57% 101.07% 99.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 32.98 43.07 39.42 40.36 30.23 38.66 37.64 -8.43%
  QoQ % -23.43% 9.26% -2.33% 33.51% -21.81% 2.71% -
  Horiz. % 87.62% 114.43% 104.73% 107.23% 80.31% 102.71% 100.00%
EPS 2.44 6.60 5.29 5.12 1.87 6.72 4.81 -36.37%
  QoQ % -63.03% 24.76% 3.32% 173.80% -72.17% 39.71% -
  Horiz. % 50.73% 137.21% 109.98% 106.44% 38.88% 139.71% 100.00%
DPS 0.00 6.79 2.91 2.91 0.00 4.73 7.58 -
  QoQ % 0.00% 133.33% 0.00% 0.00% 0.00% -37.60% -
  Horiz. % 0.00% 89.58% 38.39% 38.39% 0.00% 62.40% 100.00%
NAPS 1.4267 1.3898 128.8104 131.2523 1.2553 1.2082 1.2175 11.14%
  QoQ % 2.66% -98.92% -1.86% 10,355.85% 3.90% -0.76% -
  Horiz. % 117.18% 114.15% 10,579.91% 10,780.48% 103.10% 99.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.4000 2.3400 2.3300 2.2100 2.6800 2.6000 2.2000 -
P/RPS 7.11 5.27 5.73 5.31 8.57 6.36 5.54 18.08%
  QoQ % 34.91% -8.03% 7.91% -38.04% 34.75% 14.80% -
  Horiz. % 128.34% 95.13% 103.43% 95.85% 154.69% 114.80% 100.00%
P/EPS 96.00 34.40 42.74 41.88 138.32 36.61 43.31 69.92%
  QoQ % 179.07% -19.51% 2.05% -69.72% 277.82% -15.47% -
  Horiz. % 221.66% 79.43% 98.68% 96.70% 319.37% 84.53% 100.00%
EY 1.04 2.91 2.34 2.39 0.72 2.73 2.31 -41.23%
  QoQ % -64.26% 24.36% -2.09% 231.94% -73.63% 18.18% -
  Horiz. % 45.02% 125.97% 101.30% 103.46% 31.17% 118.18% 100.00%
DY 0.00 2.99 1.29 1.36 0.00 1.92 3.64 -
  QoQ % 0.00% 131.78% -5.15% 0.00% 0.00% -47.25% -
  Horiz. % 0.00% 82.14% 35.44% 37.36% 0.00% 52.75% 100.00%
P/NAPS 1.64 1.63 0.02 0.02 2.06 2.04 1.71 -2.75%
  QoQ % 0.61% 8,050.00% 0.00% -99.03% 0.98% 19.30% -
  Horiz. % 95.91% 95.32% 1.17% 1.17% 120.47% 119.30% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 07/05/13 20/02/13 22/11/12 14/08/12 16/05/12 23/02/12 18/11/11 -
Price 2.6200 2.1400 2.4400 2.4500 2.4000 2.7100 2.6000 -
P/RPS 7.77 4.82 6.00 5.89 7.67 6.63 6.54 12.16%
  QoQ % 61.20% -19.67% 1.87% -23.21% 15.69% 1.38% -
  Horiz. % 118.81% 73.70% 91.74% 90.06% 117.28% 101.38% 100.00%
P/EPS 104.80 31.46 44.76 46.42 123.87 38.16 51.18 61.18%
  QoQ % 233.12% -29.71% -3.58% -62.53% 224.61% -25.44% -
  Horiz. % 204.77% 61.47% 87.46% 90.70% 242.03% 74.56% 100.00%
EY 0.95 3.18 2.23 2.15 0.81 2.62 1.95 -38.06%
  QoQ % -70.13% 42.60% 3.72% 165.43% -69.08% 34.36% -
  Horiz. % 48.72% 163.08% 114.36% 110.26% 41.54% 134.36% 100.00%
DY 0.00 3.27 1.23 1.22 0.00 1.85 3.08 -
  QoQ % 0.00% 165.85% 0.82% 0.00% 0.00% -39.94% -
  Horiz. % 0.00% 106.17% 39.94% 39.61% 0.00% 60.06% 100.00%
P/NAPS 1.80 1.49 0.02 0.02 1.85 2.12 2.02 -7.39%
  QoQ % 20.81% 7,350.00% 0.00% -98.92% -12.74% 4.95% -
  Horiz. % 89.11% 73.76% 0.99% 0.99% 91.58% 104.95% 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.
 


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
 
 

517  251  482  959 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.015+0.005 
 SAPNRG 0.115+0.01 
 HIBISCS 0.535+0.025 
 ARMADA 0.185+0.01 
 MINETEC 0.20+0.005 
 GAMUDA-WE 0.11+0.035 
 VELESTO 0.17+0.005 
 HSI-H8M 0.365-0.065 
 HSI-C9J 0.23+0.04 
 NETX 0.010.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers