Highlights

[MEDIA] QoQ Quarter Result on 2011-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 18-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     20.10%    YoY -     -25.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 447,623 335,284 428,804 417,468 421,672 354,189 411,271 5.81%
  QoQ % 33.51% -21.81% 2.72% -1.00% 19.05% -13.88% -
  Horiz. % 108.84% 81.52% 104.26% 101.51% 102.53% 86.12% 100.00%
PBT 77,155 28,724 98,003 72,716 60,548 47,561 79,384 -1.88%
  QoQ % 168.61% -70.69% 34.78% 20.10% 27.31% -40.09% -
  Horiz. % 97.19% 36.18% 123.45% 91.60% 76.27% 59.91% 100.00%
Tax -19,777 -7,322 -23,225 -18,618 -15,454 -12,385 9,179 -
  QoQ % -170.10% 68.47% -24.74% -20.47% -24.78% -234.93% -
  Horiz. % -215.46% -79.77% -253.02% -202.83% -168.36% -134.93% 100.00%
NP 57,378 21,402 74,778 54,098 45,094 35,176 88,563 -25.15%
  QoQ % 168.10% -71.38% 38.23% 19.97% 28.20% -60.28% -
  Horiz. % 64.79% 24.17% 84.43% 61.08% 50.92% 39.72% 100.00%
NP to SH 56,761 20,766 74,540 53,372 44,439 34,793 88,200 -25.48%
  QoQ % 173.34% -72.14% 39.66% 20.10% 27.72% -60.55% -
  Horiz. % 64.35% 23.54% 84.51% 60.51% 50.38% 39.45% 100.00%
Tax Rate 25.63 % 25.49 % 23.70 % 25.60 % 25.52 % 26.04 % -11.56 % -
  QoQ % 0.55% 7.55% -7.42% 0.31% -2.00% 325.26% -
  Horiz. % -221.71% -220.50% -205.02% -221.45% -220.76% -225.26% 100.00%
Total Cost 390,245 313,882 354,026 363,370 376,578 319,013 322,708 13.52%
  QoQ % 24.33% -11.34% -2.57% -3.51% 18.04% -1.14% -
  Horiz. % 120.93% 97.27% 109.70% 112.60% 116.69% 98.86% 100.00%
Net Worth 145,583,776 1,392,420 1,340,122 1,350,479 1,378,863 1,315,403 985,978 2,702.11%
  QoQ % 10,355.44% 3.90% -0.77% -2.06% 4.82% 33.41% -
  Horiz. % 14,765.41% 141.22% 135.92% 136.97% 139.85% 133.41% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 32,265 - 52,479 84,050 - - 59,158 -33.27%
  QoQ % 0.00% 0.00% -37.56% 0.00% 0.00% 0.00% -
  Horiz. % 54.54% 0.00% 88.71% 142.08% 0.00% 0.00% 100.00%
Div Payout % 56.85 % - % 70.40 % 157.48 % - % - % 67.07 % -10.44%
  QoQ % 0.00% 0.00% -55.30% 0.00% 0.00% 0.00% -
  Horiz. % 84.76% 0.00% 104.96% 234.80% 0.00% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 145,583,776 1,392,420 1,340,122 1,350,479 1,378,863 1,315,403 985,978 2,702.11%
  QoQ % 10,355.44% 3.90% -0.77% -2.06% 4.82% 33.41% -
  Horiz. % 14,765.41% 141.22% 135.92% 136.97% 139.85% 133.41% 100.00%
NOSH 1,075,530 1,071,752 1,049,594 1,050,629 1,045,623 1,035,505 985,978 5.97%
  QoQ % 0.35% 2.11% -0.10% 0.48% 0.98% 5.02% -
  Horiz. % 109.08% 108.70% 106.45% 106.56% 106.05% 105.02% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.82 % 6.38 % 17.44 % 12.96 % 10.69 % 9.93 % 21.53 % -29.24%
  QoQ % 100.94% -63.42% 34.57% 21.23% 7.65% -53.88% -
  Horiz. % 59.54% 29.63% 81.00% 60.20% 49.65% 46.12% 100.00%
ROE 0.04 % 1.49 % 5.56 % 3.95 % 3.22 % 2.65 % 8.95 % -97.30%
  QoQ % -97.32% -73.20% 40.76% 22.67% 21.51% -70.39% -
  Horiz. % 0.45% 16.65% 62.12% 44.13% 35.98% 29.61% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 41.62 31.28 40.85 39.74 40.33 34.20 41.71 -0.14%
  QoQ % 33.06% -23.43% 2.79% -1.46% 17.92% -18.01% -
  Horiz. % 99.78% 74.99% 97.94% 95.28% 96.69% 81.99% 100.00%
EPS 5.28 1.93 7.10 5.08 4.25 3.36 8.95 -29.68%
  QoQ % 173.58% -72.82% 39.76% 19.53% 26.49% -62.46% -
  Horiz. % 58.99% 21.56% 79.33% 56.76% 47.49% 37.54% 100.00%
DPS 3.00 0.00 5.00 8.00 0.00 0.00 6.00 -37.03%
  QoQ % 0.00% 0.00% -37.50% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 83.33% 133.33% 0.00% 0.00% 100.00%
NAPS 135.3600 1.2992 1.2768 1.2854 1.3187 1.2703 1.0000 2,544.19%
  QoQ % 10,318.72% 1.75% -0.67% -2.53% 3.81% 27.03% -
  Horiz. % 13,536.00% 129.92% 127.68% 128.54% 131.87% 127.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 40.36 30.23 38.66 37.64 38.02 31.93 37.08 5.82%
  QoQ % 33.51% -21.81% 2.71% -1.00% 19.07% -13.89% -
  Horiz. % 108.85% 81.53% 104.26% 101.51% 102.54% 86.11% 100.00%
EPS 5.12 1.87 6.72 4.81 4.01 3.14 7.95 -25.44%
  QoQ % 173.80% -72.17% 39.71% 19.95% 27.71% -60.50% -
  Horiz. % 64.40% 23.52% 84.53% 60.50% 50.44% 39.50% 100.00%
DPS 2.91 0.00 4.73 7.58 0.00 0.00 5.33 -33.22%
  QoQ % 0.00% 0.00% -37.60% 0.00% 0.00% 0.00% -
  Horiz. % 54.60% 0.00% 88.74% 142.21% 0.00% 0.00% 100.00%
NAPS 131.2523 1.2553 1.2082 1.2175 1.2431 1.1859 0.8889 2,702.15%
  QoQ % 10,355.85% 3.90% -0.76% -2.06% 4.82% 33.41% -
  Horiz. % 14,765.70% 141.22% 135.92% 136.97% 139.85% 133.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.2100 2.6800 2.6000 2.2000 2.9000 2.5700 2.6000 -
P/RPS 5.31 8.57 6.36 5.54 7.19 7.51 6.23 -10.11%
  QoQ % -38.04% 34.75% 14.80% -22.95% -4.26% 20.55% -
  Horiz. % 85.23% 137.56% 102.09% 88.92% 115.41% 120.55% 100.00%
P/EPS 41.88 138.32 36.61 43.31 68.24 76.49 29.07 27.59%
  QoQ % -69.72% 277.82% -15.47% -36.53% -10.79% 163.12% -
  Horiz. % 144.07% 475.82% 125.94% 148.99% 234.74% 263.12% 100.00%
EY 2.39 0.72 2.73 2.31 1.47 1.31 3.44 -21.57%
  QoQ % 231.94% -73.63% 18.18% 57.14% 12.21% -61.92% -
  Horiz. % 69.48% 20.93% 79.36% 67.15% 42.73% 38.08% 100.00%
DY 1.36 0.00 1.92 3.64 0.00 0.00 2.31 -29.78%
  QoQ % 0.00% 0.00% -47.25% 0.00% 0.00% 0.00% -
  Horiz. % 58.87% 0.00% 83.12% 157.58% 0.00% 0.00% 100.00%
P/NAPS 0.02 2.06 2.04 1.71 2.20 2.02 2.60 -96.11%
  QoQ % -99.03% 0.98% 19.30% -22.27% 8.91% -22.31% -
  Horiz. % 0.77% 79.23% 78.46% 65.77% 84.62% 77.69% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 16/05/12 23/02/12 18/11/11 24/08/11 12/05/11 23/02/11 -
Price 2.4500 2.4000 2.7100 2.6000 2.7600 2.6800 2.3900 -
P/RPS 5.89 7.67 6.63 6.54 6.84 7.84 5.73 1.85%
  QoQ % -23.21% 15.69% 1.38% -4.39% -12.76% 36.82% -
  Horiz. % 102.79% 133.86% 115.71% 114.14% 119.37% 136.82% 100.00%
P/EPS 46.42 123.87 38.16 51.18 64.94 79.76 26.72 44.56%
  QoQ % -62.53% 224.61% -25.44% -21.19% -18.58% 198.50% -
  Horiz. % 173.73% 463.59% 142.81% 191.54% 243.04% 298.50% 100.00%
EY 2.15 0.81 2.62 1.95 1.54 1.25 3.74 -30.89%
  QoQ % 165.43% -69.08% 34.36% 26.62% 23.20% -66.58% -
  Horiz. % 57.49% 21.66% 70.05% 52.14% 41.18% 33.42% 100.00%
DY 1.22 0.00 1.85 3.08 0.00 0.00 2.51 -38.21%
  QoQ % 0.00% 0.00% -39.94% 0.00% 0.00% 0.00% -
  Horiz. % 48.61% 0.00% 73.71% 122.71% 0.00% 0.00% 100.00%
P/NAPS 0.02 1.85 2.12 2.02 2.09 2.11 2.39 -95.89%
  QoQ % -98.92% -12.74% 4.95% -3.35% -0.95% -11.72% -
  Horiz. % 0.84% 77.41% 88.70% 84.52% 87.45% 88.28% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers