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.
 


 

169  118  407  1568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.02-0.005 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 KHEESAN 0.51+0.03 
 DOLPHIN 0.15+0.015 
 RSAWIT 0.29+0.015 
 SAPNRG 0.26-0.005 
 HSI-C7K 0.26+0.02 
 LFECORP 0.245+0.065 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers