Highlights

[MEDIA] QoQ Quarter Result on 2011-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 12-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -60.55%    YoY -     -23.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 428,804 417,468 421,672 354,189 411,271 416,753 394,947 5.62%
  QoQ % 2.72% -1.00% 19.05% -13.88% -1.32% 5.52% -
  Horiz. % 108.57% 105.70% 106.77% 89.68% 104.13% 105.52% 100.00%
PBT 98,003 72,716 60,548 47,561 79,384 94,336 62,924 34.26%
  QoQ % 34.78% 20.10% 27.31% -40.09% -15.85% 49.92% -
  Horiz. % 155.75% 115.56% 96.22% 75.58% 126.16% 149.92% 100.00%
Tax -23,225 -18,618 -15,454 -12,385 9,179 -20,655 -23,017 0.60%
  QoQ % -24.74% -20.47% -24.78% -234.93% 144.44% 10.26% -
  Horiz. % 100.90% 80.89% 67.14% 53.81% -39.88% 89.74% 100.00%
NP 74,778 54,098 45,094 35,176 88,563 73,681 39,907 51.82%
  QoQ % 38.23% 19.97% 28.20% -60.28% 20.20% 84.63% -
  Horiz. % 187.38% 135.56% 113.00% 88.14% 221.92% 184.63% 100.00%
NP to SH 74,540 53,372 44,439 34,793 88,200 71,869 36,653 60.31%
  QoQ % 39.66% 20.10% 27.72% -60.55% 22.72% 96.08% -
  Horiz. % 203.37% 145.61% 121.24% 94.93% 240.64% 196.08% 100.00%
Tax Rate 23.70 % 25.60 % 25.52 % 26.04 % -11.56 % 21.90 % 36.58 % -25.07%
  QoQ % -7.42% 0.31% -2.00% 325.26% -152.79% -40.13% -
  Horiz. % 64.79% 69.98% 69.76% 71.19% -31.60% 59.87% 100.00%
Total Cost 354,026 363,370 376,578 319,013 322,708 343,072 355,040 -0.19%
  QoQ % -2.57% -3.51% 18.04% -1.14% -5.94% -3.37% -
  Horiz. % 99.71% 102.35% 106.07% 89.85% 90.89% 96.63% 100.00%
Net Worth 1,340,122 1,350,479 1,378,863 1,315,403 985,978 1,145,861 1,062,350 16.70%
  QoQ % -0.77% -2.06% 4.82% 33.41% -13.95% 7.86% -
  Horiz. % 126.15% 127.12% 129.79% 123.82% 92.81% 107.86% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 52,479 84,050 - - 59,158 39,434 - -
  QoQ % -37.56% 0.00% 0.00% 0.00% 50.02% 0.00% -
  Horiz. % 133.08% 213.14% 0.00% 0.00% 150.02% 100.00% -
Div Payout % 70.40 % 157.48 % - % - % 67.07 % 54.87 % - % -
  QoQ % -55.30% 0.00% 0.00% 0.00% 22.23% 0.00% -
  Horiz. % 128.30% 287.01% 0.00% 0.00% 122.23% 100.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,340,122 1,350,479 1,378,863 1,315,403 985,978 1,145,861 1,062,350 16.70%
  QoQ % -0.77% -2.06% 4.82% 33.41% -13.95% 7.86% -
  Horiz. % 126.15% 127.12% 129.79% 123.82% 92.81% 107.86% 100.00%
NOSH 1,049,594 1,050,629 1,045,623 1,035,505 985,978 985,857 977,413 4.85%
  QoQ % -0.10% 0.48% 0.98% 5.02% 0.01% 0.86% -
  Horiz. % 107.38% 107.49% 106.98% 105.94% 100.88% 100.86% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.44 % 12.96 % 10.69 % 9.93 % 21.53 % 17.68 % 10.10 % 43.79%
  QoQ % 34.57% 21.23% 7.65% -53.88% 21.78% 75.05% -
  Horiz. % 172.67% 128.32% 105.84% 98.32% 213.17% 175.05% 100.00%
ROE 5.56 % 3.95 % 3.22 % 2.65 % 8.95 % 6.27 % 3.45 % 37.34%
  QoQ % 40.76% 22.67% 21.51% -70.39% 42.74% 81.74% -
  Horiz. % 161.16% 114.49% 93.33% 76.81% 259.42% 181.74% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 40.85 39.74 40.33 34.20 41.71 42.27 40.41 0.72%
  QoQ % 2.79% -1.46% 17.92% -18.01% -1.32% 4.60% -
  Horiz. % 101.09% 98.34% 99.80% 84.63% 103.22% 104.60% 100.00%
EPS 7.10 5.08 4.25 3.36 8.95 7.29 3.75 52.87%
  QoQ % 39.76% 19.53% 26.49% -62.46% 22.77% 94.40% -
  Horiz. % 189.33% 135.47% 113.33% 89.60% 238.67% 194.40% 100.00%
DPS 5.00 8.00 0.00 0.00 6.00 4.00 0.00 -
  QoQ % -37.50% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 125.00% 200.00% 0.00% 0.00% 150.00% 100.00% -
NAPS 1.2768 1.2854 1.3187 1.2703 1.0000 1.1623 1.0869 11.30%
  QoQ % -0.67% -2.53% 3.81% 27.03% -13.96% 6.94% -
  Horiz. % 117.47% 118.26% 121.33% 116.87% 92.00% 106.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 38.66 37.64 38.02 31.93 37.08 37.57 35.61 5.62%
  QoQ % 2.71% -1.00% 19.07% -13.89% -1.30% 5.50% -
  Horiz. % 108.57% 105.70% 106.77% 89.67% 104.13% 105.50% 100.00%
EPS 6.72 4.81 4.01 3.14 7.95 6.48 3.30 60.45%
  QoQ % 39.71% 19.95% 27.71% -60.50% 22.69% 96.36% -
  Horiz. % 203.64% 145.76% 121.52% 95.15% 240.91% 196.36% 100.00%
DPS 4.73 7.58 0.00 0.00 5.33 3.56 0.00 -
  QoQ % -37.60% 0.00% 0.00% 0.00% 49.72% 0.00% -
  Horiz. % 132.87% 212.92% 0.00% 0.00% 149.72% 100.00% -
NAPS 1.2082 1.2175 1.2431 1.1859 0.8889 1.0331 0.9578 16.70%
  QoQ % -0.76% -2.06% 4.82% 33.41% -13.96% 7.86% -
  Horiz. % 126.14% 127.11% 129.79% 123.81% 92.81% 107.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.6000 2.2000 2.9000 2.5700 2.6000 2.1600 2.1100 -
P/RPS 6.36 5.54 7.19 7.51 6.23 5.11 5.22 14.03%
  QoQ % 14.80% -22.95% -4.26% 20.55% 21.92% -2.11% -
  Horiz. % 121.84% 106.13% 137.74% 143.87% 119.35% 97.89% 100.00%
P/EPS 36.61 43.31 68.24 76.49 29.07 29.63 56.27 -24.86%
  QoQ % -15.47% -36.53% -10.79% 163.12% -1.89% -47.34% -
  Horiz. % 65.06% 76.97% 121.27% 135.93% 51.66% 52.66% 100.00%
EY 2.73 2.31 1.47 1.31 3.44 3.38 1.78 32.89%
  QoQ % 18.18% 57.14% 12.21% -61.92% 1.78% 89.89% -
  Horiz. % 153.37% 129.78% 82.58% 73.60% 193.26% 189.89% 100.00%
DY 1.92 3.64 0.00 0.00 2.31 1.85 0.00 -
  QoQ % -47.25% 0.00% 0.00% 0.00% 24.86% 0.00% -
  Horiz. % 103.78% 196.76% 0.00% 0.00% 124.86% 100.00% -
P/NAPS 2.04 1.71 2.20 2.02 2.60 1.86 1.94 3.40%
  QoQ % 19.30% -22.27% 8.91% -22.31% 39.78% -4.12% -
  Horiz. % 105.15% 88.14% 113.40% 104.12% 134.02% 95.88% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 18/11/11 24/08/11 12/05/11 23/02/11 16/11/10 24/08/10 -
Price 2.7100 2.6000 2.7600 2.6800 2.3900 2.2200 2.1200 -
P/RPS 6.63 6.54 6.84 7.84 5.73 5.25 5.25 16.78%
  QoQ % 1.38% -4.39% -12.76% 36.82% 9.14% 0.00% -
  Horiz. % 126.29% 124.57% 130.29% 149.33% 109.14% 100.00% 100.00%
P/EPS 38.16 51.18 64.94 79.76 26.72 30.45 56.53 -22.99%
  QoQ % -25.44% -21.19% -18.58% 198.50% -12.25% -46.13% -
  Horiz. % 67.50% 90.54% 114.88% 141.09% 47.27% 53.87% 100.00%
EY 2.62 1.95 1.54 1.25 3.74 3.28 1.77 29.79%
  QoQ % 34.36% 26.62% 23.20% -66.58% 14.02% 85.31% -
  Horiz. % 148.02% 110.17% 87.01% 70.62% 211.30% 185.31% 100.00%
DY 1.85 3.08 0.00 0.00 2.51 1.80 0.00 -
  QoQ % -39.94% 0.00% 0.00% 0.00% 39.44% 0.00% -
  Horiz. % 102.78% 171.11% 0.00% 0.00% 139.44% 100.00% -
P/NAPS 2.12 2.02 2.09 2.11 2.39 1.91 1.95 5.71%
  QoQ % 4.95% -3.35% -0.95% -11.72% 25.13% -2.05% -
  Horiz. % 108.72% 103.59% 107.18% 108.21% 122.56% 97.95% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers