Highlights

[MEDIA] QoQ TTM Result on 2011-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     3.36%    YoY -     -17.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,603,228 1,622,133 1,604,600 1,603,885 1,577,160 1,546,643 1,353,870 11.92%
  QoQ % -1.17% 1.09% 0.04% 1.69% 1.97% 14.24% -
  Horiz. % 118.42% 119.81% 118.52% 118.47% 116.49% 114.24% 100.00%
PBT 259,991 278,828 260,209 281,829 284,205 295,311 427,550 -28.20%
  QoQ % -6.76% 7.16% -7.67% -0.84% -3.76% -30.93% -
  Horiz. % 60.81% 65.22% 60.86% 65.92% 66.47% 69.07% 100.00%
Tax -64,619 -69,682 -37,278 -39,315 -46,878 -46,285 -54,251 12.35%
  QoQ % 7.27% -86.93% 5.18% 16.13% -1.28% 14.68% -
  Horiz. % 119.11% 128.44% 68.71% 72.47% 86.41% 85.32% 100.00%
NP 195,372 209,146 222,931 242,514 237,327 249,026 373,299 -35.03%
  QoQ % -6.59% -6.18% -8.07% 2.19% -4.70% -33.29% -
  Horiz. % 52.34% 56.03% 59.72% 64.97% 63.58% 66.71% 100.00%
NP to SH 193,117 207,144 220,804 239,301 231,515 242,294 346,407 -32.24%
  QoQ % -6.77% -6.19% -7.73% 3.36% -4.45% -30.06% -
  Horiz. % 55.75% 59.80% 63.74% 69.08% 66.83% 69.94% 100.00%
Tax Rate 24.85 % 24.99 % 14.33 % 13.95 % 16.49 % 15.67 % 12.69 % 56.46%
  QoQ % -0.56% 74.39% 2.72% -15.40% 5.23% 23.48% -
  Horiz. % 195.82% 196.93% 112.92% 109.93% 129.94% 123.48% 100.00%
Total Cost 1,407,856 1,412,987 1,381,669 1,361,371 1,339,833 1,297,617 980,571 27.24%
  QoQ % -0.36% 2.27% 1.49% 1.61% 3.25% 32.33% -
  Horiz. % 143.58% 144.10% 140.90% 138.83% 136.64% 132.33% 100.00%
Net Worth 1,392,420 1,340,122 1,350,479 1,378,863 1,315,403 985,978 1,145,861 13.86%
  QoQ % 3.90% -0.77% -2.06% 4.82% 33.41% -13.95% -
  Horiz. % 121.52% 116.95% 117.86% 120.33% 114.80% 86.05% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 167,898 167,898 174,577 129,961 98,592 98,592 125,297 21.52%
  QoQ % 0.00% -3.83% 34.33% 31.82% 0.00% -21.31% -
  Horiz. % 134.00% 134.00% 139.33% 103.72% 78.69% 78.69% 100.00%
Div Payout % 86.94 % 81.05 % 79.06 % 54.31 % 42.59 % 40.69 % 36.17 % 79.34%
  QoQ % 7.27% 2.52% 45.57% 27.52% 4.67% 12.50% -
  Horiz. % 240.36% 224.08% 218.58% 150.15% 117.75% 112.50% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,392,420 1,340,122 1,350,479 1,378,863 1,315,403 985,978 1,145,861 13.86%
  QoQ % 3.90% -0.77% -2.06% 4.82% 33.41% -13.95% -
  Horiz. % 121.52% 116.95% 117.86% 120.33% 114.80% 86.05% 100.00%
NOSH 1,071,752 1,049,594 1,050,629 1,045,623 1,035,505 985,978 985,857 5.72%
  QoQ % 2.11% -0.10% 0.48% 0.98% 5.02% 0.01% -
  Horiz. % 108.71% 106.47% 106.57% 106.06% 105.04% 100.01% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 12.19 % 12.89 % 13.89 % 15.12 % 15.05 % 16.10 % 27.57 % -41.93%
  QoQ % -5.43% -7.20% -8.13% 0.47% -6.52% -41.60% -
  Horiz. % 44.21% 46.75% 50.38% 54.84% 54.59% 58.40% 100.00%
ROE 13.87 % 15.46 % 16.35 % 17.35 % 17.60 % 24.57 % 30.23 % -40.48%
  QoQ % -10.28% -5.44% -5.76% -1.42% -28.37% -18.72% -
  Horiz. % 45.88% 51.14% 54.09% 57.39% 58.22% 81.28% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 149.59 154.55 152.73 153.39 152.31 156.86 137.33 5.86%
  QoQ % -3.21% 1.19% -0.43% 0.71% -2.90% 14.22% -
  Horiz. % 108.93% 112.54% 111.21% 111.69% 110.91% 114.22% 100.00%
EPS 18.02 19.74 21.02 22.89 22.36 24.57 35.14 -35.91%
  QoQ % -8.71% -6.09% -8.17% 2.37% -8.99% -30.08% -
  Horiz. % 51.28% 56.18% 59.82% 65.14% 63.63% 69.92% 100.00%
DPS 15.67 16.00 16.62 12.43 9.52 10.00 12.71 14.96%
  QoQ % -2.06% -3.73% 33.71% 30.57% -4.80% -21.32% -
  Horiz. % 123.29% 125.89% 130.76% 97.80% 74.90% 78.68% 100.00%
NAPS 1.2992 1.2768 1.2854 1.3187 1.2703 1.0000 1.1623 7.70%
  QoQ % 1.75% -0.67% -2.53% 3.81% 27.03% -13.96% -
  Horiz. % 111.78% 109.85% 110.59% 113.46% 109.29% 86.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 144.54 146.24 144.66 144.60 142.19 139.44 122.06 11.92%
  QoQ % -1.16% 1.09% 0.04% 1.69% 1.97% 14.24% -
  Horiz. % 118.42% 119.81% 118.52% 118.47% 116.49% 114.24% 100.00%
EPS 17.41 18.68 19.91 21.57 20.87 21.84 31.23 -32.24%
  QoQ % -6.80% -6.18% -7.70% 3.35% -4.44% -30.07% -
  Horiz. % 55.75% 59.81% 63.75% 69.07% 66.83% 69.93% 100.00%
DPS 15.14 15.14 15.74 11.72 8.89 8.89 11.30 21.51%
  QoQ % 0.00% -3.81% 34.30% 31.83% 0.00% -21.33% -
  Horiz. % 133.98% 133.98% 139.29% 103.72% 78.67% 78.67% 100.00%
NAPS 1.2553 1.2082 1.2175 1.2431 1.1859 0.8889 1.0331 13.85%
  QoQ % 3.90% -0.76% -2.06% 4.82% 33.41% -13.96% -
  Horiz. % 121.51% 116.95% 117.85% 120.33% 114.79% 86.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.6800 2.6000 2.2000 2.9000 2.5700 2.6000 2.1600 -
P/RPS 1.79 1.68 1.44 1.89 1.69 1.66 1.57 9.13%
  QoQ % 6.55% 16.67% -23.81% 11.83% 1.81% 5.73% -
  Horiz. % 114.01% 107.01% 91.72% 120.38% 107.64% 105.73% 100.00%
P/EPS 14.87 13.17 10.47 12.67 11.49 10.58 6.15 80.05%
  QoQ % 12.91% 25.79% -17.36% 10.27% 8.60% 72.03% -
  Horiz. % 241.79% 214.15% 170.24% 206.02% 186.83% 172.03% 100.00%
EY 6.72 7.59 9.55 7.89 8.70 9.45 16.27 -44.51%
  QoQ % -11.46% -20.52% 21.04% -9.31% -7.94% -41.92% -
  Horiz. % 41.30% 46.65% 58.70% 48.49% 53.47% 58.08% 100.00%
DY 5.85 6.15 7.55 4.29 3.70 3.85 5.88 -0.34%
  QoQ % -4.88% -18.54% 75.99% 15.95% -3.90% -34.52% -
  Horiz. % 99.49% 104.59% 128.40% 72.96% 62.93% 65.48% 100.00%
P/NAPS 2.06 2.04 1.71 2.20 2.02 2.60 1.86 7.04%
  QoQ % 0.98% 19.30% -22.27% 8.91% -22.31% 39.78% -
  Horiz. % 110.75% 109.68% 91.94% 118.28% 108.60% 139.78% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 16/05/12 23/02/12 18/11/11 24/08/11 12/05/11 23/02/11 16/11/10 -
Price 2.4000 2.7100 2.6000 2.7600 2.6800 2.3900 2.2200 -
P/RPS 1.60 1.75 1.70 1.80 1.76 1.52 1.62 -0.82%
  QoQ % -8.57% 2.94% -5.56% 2.27% 15.79% -6.17% -
  Horiz. % 98.77% 108.02% 104.94% 111.11% 108.64% 93.83% 100.00%
P/EPS 13.32 13.73 12.37 12.06 11.99 9.73 6.32 64.31%
  QoQ % -2.99% 10.99% 2.57% 0.58% 23.23% 53.96% -
  Horiz. % 210.76% 217.25% 195.73% 190.82% 189.72% 153.96% 100.00%
EY 7.51 7.28 8.08 8.29 8.34 10.28 15.83 -39.14%
  QoQ % 3.16% -9.90% -2.53% -0.60% -18.87% -35.06% -
  Horiz. % 47.44% 45.99% 51.04% 52.37% 52.68% 64.94% 100.00%
DY 6.53 5.90 6.39 4.50 3.55 4.18 5.72 9.22%
  QoQ % 10.68% -7.67% 42.00% 26.76% -15.07% -26.92% -
  Horiz. % 114.16% 103.15% 111.71% 78.67% 62.06% 73.08% 100.00%
P/NAPS 1.85 2.12 2.02 2.09 2.11 2.39 1.91 -2.10%
  QoQ % -12.74% 4.95% -3.35% -0.95% -11.72% 25.13% -
  Horiz. % 96.86% 110.99% 105.76% 109.42% 110.47% 125.13% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

464  385  644  1049 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.300.00 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.54+0.28 
 MLAB 0.075+0.01 
 QES 0.40+0.035 
 PHB 0.0250.00 
 AT 0.1750.00 
 PBBANK-C57 0.185+0.005 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS