Highlights

[MEDIA] QoQ Quarter Result on 2012-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 20-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     24.81%    YoY -     -1.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 439,277 466,274 365,836 477,727 437,211 447,623 335,284 19.71%
  QoQ % -5.79% 27.45% -23.42% 9.27% -2.33% 33.51% -
  Horiz. % 131.02% 139.07% 109.11% 142.48% 130.40% 133.51% 100.00%
PBT 85,493 81,247 36,642 98,376 78,690 77,155 28,724 106.78%
  QoQ % 5.23% 121.73% -62.75% 25.02% 1.99% 168.61% -
  Horiz. % 297.64% 282.85% 127.57% 342.49% 273.95% 268.61% 100.00%
Tax -21,413 -20,623 -8,862 -24,758 -19,776 -19,777 -7,322 104.37%
  QoQ % -3.83% -132.71% 64.21% -25.19% 0.01% -170.10% -
  Horiz. % 292.45% 281.66% 121.03% 338.13% 270.09% 270.10% 100.00%
NP 64,080 60,624 27,780 73,618 58,914 57,378 21,402 107.60%
  QoQ % 5.70% 118.23% -62.26% 24.96% 2.68% 168.10% -
  Horiz. % 299.41% 283.26% 129.80% 343.98% 275.27% 268.10% 100.00%
NP to SH 63,516 60,103 27,107 73,164 58,621 56,761 20,766 110.57%
  QoQ % 5.68% 121.73% -62.95% 24.81% 3.28% 173.34% -
  Horiz. % 305.87% 289.43% 130.54% 352.33% 282.29% 273.34% 100.00%
Tax Rate 25.05 % 25.38 % 24.19 % 25.17 % 25.13 % 25.63 % 25.49 % -1.15%
  QoQ % -1.30% 4.92% -3.89% 0.16% -1.95% 0.55% -
  Horiz. % 98.27% 99.57% 94.90% 98.74% 98.59% 100.55% 100.00%
Total Cost 375,197 405,650 338,056 404,109 378,297 390,245 313,882 12.62%
  QoQ % -7.51% 19.99% -16.35% 6.82% -3.06% 24.33% -
  Horiz. % 119.53% 129.24% 107.70% 128.75% 120.52% 124.33% 100.00%
Net Worth 1,611,581 1,576,397 1,582,506 1,541,530 142,875,228 145,583,776 1,392,420 10.23%
  QoQ % 2.23% -0.39% 2.66% -98.92% -1.86% 10,355.44% -
  Horiz. % 115.74% 113.21% 113.65% 110.71% 10,260.92% 10,455.44% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 32,740 32,664 - 75,296 32,261 32,265 - -
  QoQ % 0.23% 0.00% 0.00% 133.39% -0.01% 0.00% -
  Horiz. % 101.47% 101.24% 0.00% 233.36% 99.99% 100.00% -
Div Payout % 51.55 % 54.35 % - % 102.91 % 55.03 % 56.85 % - % -
  QoQ % -5.15% 0.00% 0.00% 87.01% -3.20% 0.00% -
  Horiz. % 90.68% 95.60% 0.00% 181.02% 96.80% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,611,581 1,576,397 1,582,506 1,541,530 142,875,228 145,583,776 1,392,420 10.23%
  QoQ % 2.23% -0.39% 2.66% -98.92% -1.86% 10,355.44% -
  Horiz. % 115.74% 113.21% 113.65% 110.71% 10,260.92% 10,455.44% 100.00%
NOSH 1,091,340 1,088,822 1,084,280 1,075,661 1,075,381 1,075,530 1,071,752 1.21%
  QoQ % 0.23% 0.42% 0.80% 0.03% -0.01% 0.35% -
  Horiz. % 101.83% 101.59% 101.17% 100.36% 100.34% 100.35% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.59 % 13.00 % 7.59 % 15.41 % 13.47 % 12.82 % 6.38 % 73.49%
  QoQ % 12.23% 71.28% -50.75% 14.40% 5.07% 100.94% -
  Horiz. % 228.68% 203.76% 118.97% 241.54% 211.13% 200.94% 100.00%
ROE 3.94 % 3.81 % 1.71 % 4.75 % 0.04 % 0.04 % 1.49 % 91.11%
  QoQ % 3.41% 122.81% -64.00% 11,775.00% 0.00% -97.32% -
  Horiz. % 264.43% 255.70% 114.77% 318.79% 2.68% 2.68% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 40.25 42.82 33.74 44.41 40.66 41.62 31.28 18.29%
  QoQ % -6.00% 26.91% -24.03% 9.22% -2.31% 33.06% -
  Horiz. % 128.68% 136.89% 107.86% 141.98% 129.99% 133.06% 100.00%
EPS 5.82 5.52 2.50 6.80 5.45 5.28 1.93 108.59%
  QoQ % 5.43% 120.80% -63.24% 24.77% 3.22% 173.58% -
  Horiz. % 301.55% 286.01% 129.53% 352.33% 282.38% 273.58% 100.00%
DPS 3.00 3.00 0.00 7.00 3.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 133.33% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 233.33% 100.00% 100.00% -
NAPS 1.4767 1.4478 1.4595 1.4331 132.8600 135.3600 1.2992 8.90%
  QoQ % 2.00% -0.80% 1.84% -98.92% -1.85% 10,318.72% -
  Horiz. % 113.66% 111.44% 112.34% 110.31% 10,226.29% 10,418.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 39.60 42.04 32.98 43.07 39.42 40.36 30.23 19.70%
  QoQ % -5.80% 27.47% -23.43% 9.26% -2.33% 33.51% -
  Horiz. % 131.00% 139.07% 109.10% 142.47% 130.40% 133.51% 100.00%
EPS 5.73 5.42 2.44 6.60 5.29 5.12 1.87 110.82%
  QoQ % 5.72% 122.13% -63.03% 24.76% 3.32% 173.80% -
  Horiz. % 306.42% 289.84% 130.48% 352.94% 282.89% 273.80% 100.00%
DPS 2.95 2.94 0.00 6.79 2.91 2.91 0.00 -
  QoQ % 0.34% 0.00% 0.00% 133.33% 0.00% 0.00% -
  Horiz. % 101.37% 101.03% 0.00% 233.33% 100.00% 100.00% -
NAPS 1.4529 1.4212 1.4267 1.3898 128.8104 131.2523 1.2553 10.23%
  QoQ % 2.23% -0.39% 2.66% -98.92% -1.86% 10,355.85% -
  Horiz. % 115.74% 113.22% 113.65% 110.71% 10,261.32% 10,455.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.7100 2.8000 2.4000 2.3400 2.3300 2.2100 2.6800 -
P/RPS 6.73 6.54 7.11 5.27 5.73 5.31 8.57 -14.87%
  QoQ % 2.91% -8.02% 34.91% -8.03% 7.91% -38.04% -
  Horiz. % 78.53% 76.31% 82.96% 61.49% 66.86% 61.96% 100.00%
P/EPS 46.56 50.72 96.00 34.40 42.74 41.88 138.32 -51.58%
  QoQ % -8.20% -47.17% 179.07% -19.51% 2.05% -69.72% -
  Horiz. % 33.66% 36.67% 69.40% 24.87% 30.90% 30.28% 100.00%
EY 2.15 1.97 1.04 2.91 2.34 2.39 0.72 107.23%
  QoQ % 9.14% 89.42% -64.26% 24.36% -2.09% 231.94% -
  Horiz. % 298.61% 273.61% 144.44% 404.17% 325.00% 331.94% 100.00%
DY 1.11 1.07 0.00 2.99 1.29 1.36 0.00 -
  QoQ % 3.74% 0.00% 0.00% 131.78% -5.15% 0.00% -
  Horiz. % 81.62% 78.68% 0.00% 219.85% 94.85% 100.00% -
P/NAPS 1.84 1.93 1.64 1.63 0.02 0.02 2.06 -7.25%
  QoQ % -4.66% 17.68% 0.61% 8,050.00% 0.00% -99.03% -
  Horiz. % 89.32% 93.69% 79.61% 79.13% 0.97% 0.97% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 28/08/13 07/05/13 20/02/13 22/11/12 14/08/12 16/05/12 -
Price 2.6700 2.5500 2.6200 2.1400 2.4400 2.4500 2.4000 -
P/RPS 6.63 5.95 7.77 4.82 6.00 5.89 7.67 -9.25%
  QoQ % 11.43% -23.42% 61.20% -19.67% 1.87% -23.21% -
  Horiz. % 86.44% 77.57% 101.30% 62.84% 78.23% 76.79% 100.00%
P/EPS 45.88 46.20 104.80 31.46 44.76 46.42 123.87 -48.39%
  QoQ % -0.69% -55.92% 233.12% -29.71% -3.58% -62.53% -
  Horiz. % 37.04% 37.30% 84.60% 25.40% 36.13% 37.47% 100.00%
EY 2.18 2.16 0.95 3.18 2.23 2.15 0.81 93.37%
  QoQ % 0.93% 127.37% -70.13% 42.60% 3.72% 165.43% -
  Horiz. % 269.14% 266.67% 117.28% 392.59% 275.31% 265.43% 100.00%
DY 1.12 1.18 0.00 3.27 1.23 1.22 0.00 -
  QoQ % -5.08% 0.00% 0.00% 165.85% 0.82% 0.00% -
  Horiz. % 91.80% 96.72% 0.00% 268.03% 100.82% 100.00% -
P/NAPS 1.81 1.76 1.80 1.49 0.02 0.02 1.85 -1.45%
  QoQ % 2.84% -2.22% 20.81% 7,350.00% 0.00% -98.92% -
  Horiz. % 97.84% 95.14% 97.30% 80.54% 1.08% 1.08% 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.
 


 

185  121  419  1537 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 NEXGRAM 0.015+0.005 
 KHEESAN 0.525+0.045 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.295+0.02 
 HSI-C7K 0.26+0.02 
 KNM-WB 0.07-0.015 
 SAPNRG 0.26-0.005 
 DOLPHIN 0.15+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers