Highlights

[MEDIA] QoQ Quarter Result on 2012-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 16-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -72.14%    YoY -     -40.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 477,727 437,211 447,623 335,284 428,804 417,468 421,672 8.64%
  QoQ % 9.27% -2.33% 33.51% -21.81% 2.72% -1.00% -
  Horiz. % 113.29% 103.69% 106.15% 79.51% 101.69% 99.00% 100.00%
PBT 98,376 78,690 77,155 28,724 98,003 72,716 60,548 38.00%
  QoQ % 25.02% 1.99% 168.61% -70.69% 34.78% 20.10% -
  Horiz. % 162.48% 129.96% 127.43% 47.44% 161.86% 120.10% 100.00%
Tax -24,758 -19,776 -19,777 -7,322 -23,225 -18,618 -15,454 36.72%
  QoQ % -25.19% 0.01% -170.10% 68.47% -24.74% -20.47% -
  Horiz. % 160.20% 127.97% 127.97% 47.38% 150.28% 120.47% 100.00%
NP 73,618 58,914 57,378 21,402 74,778 54,098 45,094 38.44%
  QoQ % 24.96% 2.68% 168.10% -71.38% 38.23% 19.97% -
  Horiz. % 163.25% 130.65% 127.24% 47.46% 165.83% 119.97% 100.00%
NP to SH 73,164 58,621 56,761 20,766 74,540 53,372 44,439 39.22%
  QoQ % 24.81% 3.28% 173.34% -72.14% 39.66% 20.10% -
  Horiz. % 164.64% 131.91% 127.73% 46.73% 167.74% 120.10% 100.00%
Tax Rate 25.17 % 25.13 % 25.63 % 25.49 % 23.70 % 25.60 % 25.52 % -0.91%
  QoQ % 0.16% -1.95% 0.55% 7.55% -7.42% 0.31% -
  Horiz. % 98.63% 98.47% 100.43% 99.88% 92.87% 100.31% 100.00%
Total Cost 404,109 378,297 390,245 313,882 354,026 363,370 376,578 4.79%
  QoQ % 6.82% -3.06% 24.33% -11.34% -2.57% -3.51% -
  Horiz. % 107.31% 100.46% 103.63% 83.35% 94.01% 96.49% 100.00%
Net Worth 1,541,530 142,875,228 145,583,776 1,392,420 1,340,122 1,350,479 1,378,863 7.68%
  QoQ % -98.92% -1.86% 10,355.44% 3.90% -0.77% -2.06% -
  Horiz. % 111.80% 10,361.81% 10,558.24% 100.98% 97.19% 97.94% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 75,296 32,261 32,265 - 52,479 84,050 - -
  QoQ % 133.39% -0.01% 0.00% 0.00% -37.56% 0.00% -
  Horiz. % 89.58% 38.38% 38.39% 0.00% 62.44% 100.00% -
Div Payout % 102.91 % 55.03 % 56.85 % - % 70.40 % 157.48 % - % -
  QoQ % 87.01% -3.20% 0.00% 0.00% -55.30% 0.00% -
  Horiz. % 65.35% 34.94% 36.10% 0.00% 44.70% 100.00% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,541,530 142,875,228 145,583,776 1,392,420 1,340,122 1,350,479 1,378,863 7.68%
  QoQ % -98.92% -1.86% 10,355.44% 3.90% -0.77% -2.06% -
  Horiz. % 111.80% 10,361.81% 10,558.24% 100.98% 97.19% 97.94% 100.00%
NOSH 1,075,661 1,075,381 1,075,530 1,071,752 1,049,594 1,050,629 1,045,623 1.90%
  QoQ % 0.03% -0.01% 0.35% 2.11% -0.10% 0.48% -
  Horiz. % 102.87% 102.85% 102.86% 102.50% 100.38% 100.48% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 15.41 % 13.47 % 12.82 % 6.38 % 17.44 % 12.96 % 10.69 % 27.47%
  QoQ % 14.40% 5.07% 100.94% -63.42% 34.57% 21.23% -
  Horiz. % 144.15% 126.01% 119.93% 59.68% 163.14% 121.23% 100.00%
ROE 4.75 % 0.04 % 0.04 % 1.49 % 5.56 % 3.95 % 3.22 % 29.43%
  QoQ % 11,775.00% 0.00% -97.32% -73.20% 40.76% 22.67% -
  Horiz. % 147.52% 1.24% 1.24% 46.27% 172.67% 122.67% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 44.41 40.66 41.62 31.28 40.85 39.74 40.33 6.60%
  QoQ % 9.22% -2.31% 33.06% -23.43% 2.79% -1.46% -
  Horiz. % 110.12% 100.82% 103.20% 77.56% 101.29% 98.54% 100.00%
EPS 6.80 5.45 5.28 1.93 7.10 5.08 4.25 36.60%
  QoQ % 24.77% 3.22% 173.58% -72.82% 39.76% 19.53% -
  Horiz. % 160.00% 128.24% 124.24% 45.41% 167.06% 119.53% 100.00%
DPS 7.00 3.00 3.00 0.00 5.00 8.00 0.00 -
  QoQ % 133.33% 0.00% 0.00% 0.00% -37.50% 0.00% -
  Horiz. % 87.50% 37.50% 37.50% 0.00% 62.50% 100.00% -
NAPS 1.4331 132.8600 135.3600 1.2992 1.2768 1.2854 1.3187 5.68%
  QoQ % -98.92% -1.85% 10,318.72% 1.75% -0.67% -2.53% -
  Horiz. % 108.68% 10,075.07% 10,264.66% 98.52% 96.82% 97.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 43.07 39.42 40.36 30.23 38.66 37.64 38.02 8.63%
  QoQ % 9.26% -2.33% 33.51% -21.81% 2.71% -1.00% -
  Horiz. % 113.28% 103.68% 106.15% 79.51% 101.68% 99.00% 100.00%
EPS 6.60 5.29 5.12 1.87 6.72 4.81 4.01 39.19%
  QoQ % 24.76% 3.32% 173.80% -72.17% 39.71% 19.95% -
  Horiz. % 164.59% 131.92% 127.68% 46.63% 167.58% 119.95% 100.00%
DPS 6.79 2.91 2.91 0.00 4.73 7.58 0.00 -
  QoQ % 133.33% 0.00% 0.00% 0.00% -37.60% 0.00% -
  Horiz. % 89.58% 38.39% 38.39% 0.00% 62.40% 100.00% -
NAPS 1.3898 128.8104 131.2523 1.2553 1.2082 1.2175 1.2431 7.68%
  QoQ % -98.92% -1.86% 10,355.85% 3.90% -0.76% -2.06% -
  Horiz. % 111.80% 10,362.03% 10,558.47% 100.98% 97.19% 97.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.3400 2.3300 2.2100 2.6800 2.6000 2.2000 2.9000 -
P/RPS 5.27 5.73 5.31 8.57 6.36 5.54 7.19 -18.63%
  QoQ % -8.03% 7.91% -38.04% 34.75% 14.80% -22.95% -
  Horiz. % 73.30% 79.69% 73.85% 119.19% 88.46% 77.05% 100.00%
P/EPS 34.40 42.74 41.88 138.32 36.61 43.31 68.24 -36.53%
  QoQ % -19.51% 2.05% -69.72% 277.82% -15.47% -36.53% -
  Horiz. % 50.41% 62.63% 61.37% 202.70% 53.65% 63.47% 100.00%
EY 2.91 2.34 2.39 0.72 2.73 2.31 1.47 57.33%
  QoQ % 24.36% -2.09% 231.94% -73.63% 18.18% 57.14% -
  Horiz. % 197.96% 159.18% 162.59% 48.98% 185.71% 157.14% 100.00%
DY 2.99 1.29 1.36 0.00 1.92 3.64 0.00 -
  QoQ % 131.78% -5.15% 0.00% 0.00% -47.25% 0.00% -
  Horiz. % 82.14% 35.44% 37.36% 0.00% 52.75% 100.00% -
P/NAPS 1.63 0.02 0.02 2.06 2.04 1.71 2.20 -18.05%
  QoQ % 8,050.00% 0.00% -99.03% 0.98% 19.30% -22.27% -
  Horiz. % 74.09% 0.91% 0.91% 93.64% 92.73% 77.73% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 22/11/12 14/08/12 16/05/12 23/02/12 18/11/11 24/08/11 -
Price 2.1400 2.4400 2.4500 2.4000 2.7100 2.6000 2.7600 -
P/RPS 4.82 6.00 5.89 7.67 6.63 6.54 6.84 -20.73%
  QoQ % -19.67% 1.87% -23.21% 15.69% 1.38% -4.39% -
  Horiz. % 70.47% 87.72% 86.11% 112.13% 96.93% 95.61% 100.00%
P/EPS 31.46 44.76 46.42 123.87 38.16 51.18 64.94 -38.18%
  QoQ % -29.71% -3.58% -62.53% 224.61% -25.44% -21.19% -
  Horiz. % 48.44% 68.93% 71.48% 190.75% 58.76% 78.81% 100.00%
EY 3.18 2.23 2.15 0.81 2.62 1.95 1.54 61.80%
  QoQ % 42.60% 3.72% 165.43% -69.08% 34.36% 26.62% -
  Horiz. % 206.49% 144.81% 139.61% 52.60% 170.13% 126.62% 100.00%
DY 3.27 1.23 1.22 0.00 1.85 3.08 0.00 -
  QoQ % 165.85% 0.82% 0.00% 0.00% -39.94% 0.00% -
  Horiz. % 106.17% 39.94% 39.61% 0.00% 60.06% 100.00% -
P/NAPS 1.49 0.02 0.02 1.85 2.12 2.02 2.09 -20.11%
  QoQ % 7,350.00% 0.00% -98.92% -12.74% 4.95% -3.35% -
  Horiz. % 71.29% 0.96% 0.96% 88.52% 101.44% 96.65% 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