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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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!
PARTNERS & BROKERS