Highlights

[MEDIA] QoQ Quarter Result on 2012-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     3.28%    YoY -     9.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 466,274 365,836 477,727 437,211 447,623 335,284 428,804 5.75%
  QoQ % 27.45% -23.42% 9.27% -2.33% 33.51% -21.81% -
  Horiz. % 108.74% 85.32% 111.41% 101.96% 104.39% 78.19% 100.00%
PBT 81,247 36,642 98,376 78,690 77,155 28,724 98,003 -11.76%
  QoQ % 121.73% -62.75% 25.02% 1.99% 168.61% -70.69% -
  Horiz. % 82.90% 37.39% 100.38% 80.29% 78.73% 29.31% 100.00%
Tax -20,623 -8,862 -24,758 -19,776 -19,777 -7,322 -23,225 -7.62%
  QoQ % -132.71% 64.21% -25.19% 0.01% -170.10% 68.47% -
  Horiz. % 88.80% 38.16% 106.60% 85.15% 85.15% 31.53% 100.00%
NP 60,624 27,780 73,618 58,914 57,378 21,402 74,778 -13.07%
  QoQ % 118.23% -62.26% 24.96% 2.68% 168.10% -71.38% -
  Horiz. % 81.07% 37.15% 98.45% 78.79% 76.73% 28.62% 100.00%
NP to SH 60,103 27,107 73,164 58,621 56,761 20,766 74,540 -13.38%
  QoQ % 121.73% -62.95% 24.81% 3.28% 173.34% -72.14% -
  Horiz. % 80.63% 36.37% 98.15% 78.64% 76.15% 27.86% 100.00%
Tax Rate 25.38 % 24.19 % 25.17 % 25.13 % 25.63 % 25.49 % 23.70 % 4.68%
  QoQ % 4.92% -3.89% 0.16% -1.95% 0.55% 7.55% -
  Horiz. % 107.09% 102.07% 106.20% 106.03% 108.14% 107.55% 100.00%
Total Cost 405,650 338,056 404,109 378,297 390,245 313,882 354,026 9.51%
  QoQ % 19.99% -16.35% 6.82% -3.06% 24.33% -11.34% -
  Horiz. % 114.58% 95.49% 114.15% 106.86% 110.23% 88.66% 100.00%
Net Worth 1,576,397 1,582,506 1,541,530 142,875,228 145,583,776 1,392,420 1,340,122 11.44%
  QoQ % -0.39% 2.66% -98.92% -1.86% 10,355.44% 3.90% -
  Horiz. % 117.63% 118.09% 115.03% 10,661.36% 10,863.47% 103.90% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 32,664 - 75,296 32,261 32,265 - 52,479 -27.12%
  QoQ % 0.00% 0.00% 133.39% -0.01% 0.00% 0.00% -
  Horiz. % 62.24% 0.00% 143.48% 61.47% 61.48% 0.00% 100.00%
Div Payout % 54.35 % - % 102.91 % 55.03 % 56.85 % - % 70.40 % -15.86%
  QoQ % 0.00% 0.00% 87.01% -3.20% 0.00% 0.00% -
  Horiz. % 77.20% 0.00% 146.18% 78.17% 80.75% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,576,397 1,582,506 1,541,530 142,875,228 145,583,776 1,392,420 1,340,122 11.44%
  QoQ % -0.39% 2.66% -98.92% -1.86% 10,355.44% 3.90% -
  Horiz. % 117.63% 118.09% 115.03% 10,661.36% 10,863.47% 103.90% 100.00%
NOSH 1,088,822 1,084,280 1,075,661 1,075,381 1,075,530 1,071,752 1,049,594 2.48%
  QoQ % 0.42% 0.80% 0.03% -0.01% 0.35% 2.11% -
  Horiz. % 103.74% 103.30% 102.48% 102.46% 102.47% 102.11% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.00 % 7.59 % 15.41 % 13.47 % 12.82 % 6.38 % 17.44 % -17.80%
  QoQ % 71.28% -50.75% 14.40% 5.07% 100.94% -63.42% -
  Horiz. % 74.54% 43.52% 88.36% 77.24% 73.51% 36.58% 100.00%
ROE 3.81 % 1.71 % 4.75 % 0.04 % 0.04 % 1.49 % 5.56 % -22.29%
  QoQ % 122.81% -64.00% 11,775.00% 0.00% -97.32% -73.20% -
  Horiz. % 68.53% 30.76% 85.43% 0.72% 0.72% 26.80% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 42.82 33.74 44.41 40.66 41.62 31.28 40.85 3.19%
  QoQ % 26.91% -24.03% 9.22% -2.31% 33.06% -23.43% -
  Horiz. % 104.82% 82.59% 108.71% 99.53% 101.88% 76.57% 100.00%
EPS 5.52 2.50 6.80 5.45 5.28 1.93 7.10 -15.46%
  QoQ % 120.80% -63.24% 24.77% 3.22% 173.58% -72.82% -
  Horiz. % 77.75% 35.21% 95.77% 76.76% 74.37% 27.18% 100.00%
DPS 3.00 0.00 7.00 3.00 3.00 0.00 5.00 -28.88%
  QoQ % 0.00% 0.00% 133.33% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 0.00% 140.00% 60.00% 60.00% 0.00% 100.00%
NAPS 1.4478 1.4595 1.4331 132.8600 135.3600 1.2992 1.2768 8.75%
  QoQ % -0.80% 1.84% -98.92% -1.85% 10,318.72% 1.75% -
  Horiz. % 113.39% 114.31% 112.24% 10,405.70% 10,601.50% 101.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 42.04 32.98 43.07 39.42 40.36 30.23 38.66 5.75%
  QoQ % 27.47% -23.43% 9.26% -2.33% 33.51% -21.81% -
  Horiz. % 108.74% 85.31% 111.41% 101.97% 104.40% 78.19% 100.00%
EPS 5.42 2.44 6.60 5.29 5.12 1.87 6.72 -13.36%
  QoQ % 122.13% -63.03% 24.76% 3.32% 173.80% -72.17% -
  Horiz. % 80.65% 36.31% 98.21% 78.72% 76.19% 27.83% 100.00%
DPS 2.94 0.00 6.79 2.91 2.91 0.00 4.73 -27.19%
  QoQ % 0.00% 0.00% 133.33% 0.00% 0.00% 0.00% -
  Horiz. % 62.16% 0.00% 143.55% 61.52% 61.52% 0.00% 100.00%
NAPS 1.4212 1.4267 1.3898 128.8104 131.2523 1.2553 1.2082 11.44%
  QoQ % -0.39% 2.66% -98.92% -1.86% 10,355.85% 3.90% -
  Horiz. % 117.63% 118.08% 115.03% 10,661.35% 10,863.46% 103.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.8000 2.4000 2.3400 2.3300 2.2100 2.6800 2.6000 -
P/RPS 6.54 7.11 5.27 5.73 5.31 8.57 6.36 1.88%
  QoQ % -8.02% 34.91% -8.03% 7.91% -38.04% 34.75% -
  Horiz. % 102.83% 111.79% 82.86% 90.09% 83.49% 134.75% 100.00%
P/EPS 50.72 96.00 34.40 42.74 41.88 138.32 36.61 24.30%
  QoQ % -47.17% 179.07% -19.51% 2.05% -69.72% 277.82% -
  Horiz. % 138.54% 262.22% 93.96% 116.74% 114.39% 377.82% 100.00%
EY 1.97 1.04 2.91 2.34 2.39 0.72 2.73 -19.56%
  QoQ % 89.42% -64.26% 24.36% -2.09% 231.94% -73.63% -
  Horiz. % 72.16% 38.10% 106.59% 85.71% 87.55% 26.37% 100.00%
DY 1.07 0.00 2.99 1.29 1.36 0.00 1.92 -32.30%
  QoQ % 0.00% 0.00% 131.78% -5.15% 0.00% 0.00% -
  Horiz. % 55.73% 0.00% 155.73% 67.19% 70.83% 0.00% 100.00%
P/NAPS 1.93 1.64 1.63 0.02 0.02 2.06 2.04 -3.63%
  QoQ % 17.68% 0.61% 8,050.00% 0.00% -99.03% 0.98% -
  Horiz. % 94.61% 80.39% 79.90% 0.98% 0.98% 100.98% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 07/05/13 20/02/13 22/11/12 14/08/12 16/05/12 23/02/12 -
Price 2.5500 2.6200 2.1400 2.4400 2.4500 2.4000 2.7100 -
P/RPS 5.95 7.77 4.82 6.00 5.89 7.67 6.63 -6.97%
  QoQ % -23.42% 61.20% -19.67% 1.87% -23.21% 15.69% -
  Horiz. % 89.74% 117.19% 72.70% 90.50% 88.84% 115.69% 100.00%
P/EPS 46.20 104.80 31.46 44.76 46.42 123.87 38.16 13.61%
  QoQ % -55.92% 233.12% -29.71% -3.58% -62.53% 224.61% -
  Horiz. % 121.07% 274.63% 82.44% 117.30% 121.65% 324.61% 100.00%
EY 2.16 0.95 3.18 2.23 2.15 0.81 2.62 -12.09%
  QoQ % 127.37% -70.13% 42.60% 3.72% 165.43% -69.08% -
  Horiz. % 82.44% 36.26% 121.37% 85.11% 82.06% 30.92% 100.00%
DY 1.18 0.00 3.27 1.23 1.22 0.00 1.85 -25.92%
  QoQ % 0.00% 0.00% 165.85% 0.82% 0.00% 0.00% -
  Horiz. % 63.78% 0.00% 176.76% 66.49% 65.95% 0.00% 100.00%
P/NAPS 1.76 1.80 1.49 0.02 0.02 1.85 2.12 -11.68%
  QoQ % -2.22% 20.81% 7,350.00% 0.00% -98.92% -12.74% -
  Horiz. % 83.02% 84.91% 70.28% 0.94% 0.94% 87.26% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

217  438  609  1155 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.375+0.08 
 PHB 0.035+0.005 
 HWGB 0.995+0.15 
 EAH 0.03-0.005 
 KANGER 0.1750.00 
 BINTAI 1.16+0.02 
 TOPBLDS 0.115-0.015 
 DAYA 0.015-0.005 
 SAPNRG 0.125+0.005 
 ARMADA 0.37+0.015 

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. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
7. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
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