Highlights

[MEDIA] QoQ Quarter Result on 2011-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     39.66%    YoY -     -15.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 437,211 447,623 335,284 428,804 417,468 421,672 354,189 15.03%
  QoQ % -2.33% 33.51% -21.81% 2.72% -1.00% 19.05% -
  Horiz. % 123.44% 126.38% 94.66% 121.07% 117.87% 119.05% 100.00%
PBT 78,690 77,155 28,724 98,003 72,716 60,548 47,561 39.76%
  QoQ % 1.99% 168.61% -70.69% 34.78% 20.10% 27.31% -
  Horiz. % 165.45% 162.22% 60.39% 206.06% 152.89% 127.31% 100.00%
Tax -19,776 -19,777 -7,322 -23,225 -18,618 -15,454 -12,385 36.50%
  QoQ % 0.01% -170.10% 68.47% -24.74% -20.47% -24.78% -
  Horiz. % 159.68% 159.69% 59.12% 187.53% 150.33% 124.78% 100.00%
NP 58,914 57,378 21,402 74,778 54,098 45,094 35,176 40.90%
  QoQ % 2.68% 168.10% -71.38% 38.23% 19.97% 28.20% -
  Horiz. % 167.48% 163.12% 60.84% 212.58% 153.79% 128.20% 100.00%
NP to SH 58,621 56,761 20,766 74,540 53,372 44,439 34,793 41.46%
  QoQ % 3.28% 173.34% -72.14% 39.66% 20.10% 27.72% -
  Horiz. % 168.49% 163.14% 59.68% 214.24% 153.40% 127.72% 100.00%
Tax Rate 25.13 % 25.63 % 25.49 % 23.70 % 25.60 % 25.52 % 26.04 % -2.34%
  QoQ % -1.95% 0.55% 7.55% -7.42% 0.31% -2.00% -
  Horiz. % 96.51% 98.43% 97.89% 91.01% 98.31% 98.00% 100.00%
Total Cost 378,297 390,245 313,882 354,026 363,370 376,578 319,013 12.00%
  QoQ % -3.06% 24.33% -11.34% -2.57% -3.51% 18.04% -
  Horiz. % 118.58% 122.33% 98.39% 110.98% 113.90% 118.04% 100.00%
Net Worth 142,875,228 145,583,776 1,392,420 1,340,122 1,350,479 1,378,863 1,315,403 2,157.13%
  QoQ % -1.86% 10,355.44% 3.90% -0.77% -2.06% 4.82% -
  Horiz. % 10,861.71% 11,067.62% 105.86% 101.88% 102.67% 104.82% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 32,261 32,265 - 52,479 84,050 - - -
  QoQ % -0.01% 0.00% 0.00% -37.56% 0.00% 0.00% -
  Horiz. % 38.38% 38.39% 0.00% 62.44% 100.00% - -
Div Payout % 55.03 % 56.85 % - % 70.40 % 157.48 % - % - % -
  QoQ % -3.20% 0.00% 0.00% -55.30% 0.00% 0.00% -
  Horiz. % 34.94% 36.10% 0.00% 44.70% 100.00% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 142,875,228 145,583,776 1,392,420 1,340,122 1,350,479 1,378,863 1,315,403 2,157.13%
  QoQ % -1.86% 10,355.44% 3.90% -0.77% -2.06% 4.82% -
  Horiz. % 10,861.71% 11,067.62% 105.86% 101.88% 102.67% 104.82% 100.00%
NOSH 1,075,381 1,075,530 1,071,752 1,049,594 1,050,629 1,045,623 1,035,505 2.54%
  QoQ % -0.01% 0.35% 2.11% -0.10% 0.48% 0.98% -
  Horiz. % 103.85% 103.87% 103.50% 101.36% 101.46% 100.98% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 13.47 % 12.82 % 6.38 % 17.44 % 12.96 % 10.69 % 9.93 % 22.47%
  QoQ % 5.07% 100.94% -63.42% 34.57% 21.23% 7.65% -
  Horiz. % 135.65% 129.10% 64.25% 175.63% 130.51% 107.65% 100.00%
ROE 0.04 % 0.04 % 1.49 % 5.56 % 3.95 % 3.22 % 2.65 % -93.85%
  QoQ % 0.00% -97.32% -73.20% 40.76% 22.67% 21.51% -
  Horiz. % 1.51% 1.51% 56.23% 209.81% 149.06% 121.51% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 40.66 41.62 31.28 40.85 39.74 40.33 34.20 12.19%
  QoQ % -2.31% 33.06% -23.43% 2.79% -1.46% 17.92% -
  Horiz. % 118.89% 121.70% 91.46% 119.44% 116.20% 117.92% 100.00%
EPS 5.45 5.28 1.93 7.10 5.08 4.25 3.36 37.93%
  QoQ % 3.22% 173.58% -72.82% 39.76% 19.53% 26.49% -
  Horiz. % 162.20% 157.14% 57.44% 211.31% 151.19% 126.49% 100.00%
DPS 3.00 3.00 0.00 5.00 8.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -37.50% 0.00% 0.00% -
  Horiz. % 37.50% 37.50% 0.00% 62.50% 100.00% - -
NAPS 132.8600 135.3600 1.2992 1.2768 1.2854 1.3187 1.2703 2,101.14%
  QoQ % -1.85% 10,318.72% 1.75% -0.67% -2.53% 3.81% -
  Horiz. % 10,458.95% 10,655.75% 102.28% 100.51% 101.19% 103.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 39.42 40.36 30.23 38.66 37.64 38.02 31.93 15.04%
  QoQ % -2.33% 33.51% -21.81% 2.71% -1.00% 19.07% -
  Horiz. % 123.46% 126.40% 94.68% 121.08% 117.88% 119.07% 100.00%
EPS 5.29 5.12 1.87 6.72 4.81 4.01 3.14 41.45%
  QoQ % 3.32% 173.80% -72.17% 39.71% 19.95% 27.71% -
  Horiz. % 168.47% 163.06% 59.55% 214.01% 153.18% 127.71% 100.00%
DPS 2.91 2.91 0.00 4.73 7.58 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -37.60% 0.00% 0.00% -
  Horiz. % 38.39% 38.39% 0.00% 62.40% 100.00% - -
NAPS 128.8104 131.2523 1.2553 1.2082 1.2175 1.2431 1.1859 2,157.15%
  QoQ % -1.86% 10,355.85% 3.90% -0.76% -2.06% 4.82% -
  Horiz. % 10,861.83% 11,067.74% 105.85% 101.88% 102.66% 104.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.3300 2.2100 2.6800 2.6000 2.2000 2.9000 2.5700 -
P/RPS 5.73 5.31 8.57 6.36 5.54 7.19 7.51 -16.46%
  QoQ % 7.91% -38.04% 34.75% 14.80% -22.95% -4.26% -
  Horiz. % 76.30% 70.71% 114.11% 84.69% 73.77% 95.74% 100.00%
P/EPS 42.74 41.88 138.32 36.61 43.31 68.24 76.49 -32.09%
  QoQ % 2.05% -69.72% 277.82% -15.47% -36.53% -10.79% -
  Horiz. % 55.88% 54.75% 180.83% 47.86% 56.62% 89.21% 100.00%
EY 2.34 2.39 0.72 2.73 2.31 1.47 1.31 47.06%
  QoQ % -2.09% 231.94% -73.63% 18.18% 57.14% 12.21% -
  Horiz. % 178.63% 182.44% 54.96% 208.40% 176.34% 112.21% 100.00%
DY 1.29 1.36 0.00 1.92 3.64 0.00 0.00 -
  QoQ % -5.15% 0.00% 0.00% -47.25% 0.00% 0.00% -
  Horiz. % 35.44% 37.36% 0.00% 52.75% 100.00% - -
P/NAPS 0.02 0.02 2.06 2.04 1.71 2.20 2.02 -95.35%
  QoQ % 0.00% -99.03% 0.98% 19.30% -22.27% 8.91% -
  Horiz. % 0.99% 0.99% 101.98% 100.99% 84.65% 108.91% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 14/08/12 16/05/12 23/02/12 18/11/11 24/08/11 12/05/11 -
Price 2.4400 2.4500 2.4000 2.7100 2.6000 2.7600 2.6800 -
P/RPS 6.00 5.89 7.67 6.63 6.54 6.84 7.84 -16.29%
  QoQ % 1.87% -23.21% 15.69% 1.38% -4.39% -12.76% -
  Horiz. % 76.53% 75.13% 97.83% 84.57% 83.42% 87.24% 100.00%
P/EPS 44.76 46.42 123.87 38.16 51.18 64.94 79.76 -31.89%
  QoQ % -3.58% -62.53% 224.61% -25.44% -21.19% -18.58% -
  Horiz. % 56.12% 58.20% 155.30% 47.84% 64.17% 81.42% 100.00%
EY 2.23 2.15 0.81 2.62 1.95 1.54 1.25 46.94%
  QoQ % 3.72% 165.43% -69.08% 34.36% 26.62% 23.20% -
  Horiz. % 178.40% 172.00% 64.80% 209.60% 156.00% 123.20% 100.00%
DY 1.23 1.22 0.00 1.85 3.08 0.00 0.00 -
  QoQ % 0.82% 0.00% 0.00% -39.94% 0.00% 0.00% -
  Horiz. % 39.94% 39.61% 0.00% 60.06% 100.00% - -
P/NAPS 0.02 0.02 1.85 2.12 2.02 2.09 2.11 -95.48%
  QoQ % 0.00% -98.92% -12.74% 4.95% -3.35% -0.95% -
  Horiz. % 0.95% 0.95% 87.68% 100.47% 95.73% 99.05% 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