Highlights

[MEDIA] QoQ TTM Result on 2012-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 14-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     6.38%    YoY -     -14.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,728,397 1,697,845 1,648,922 1,629,179 1,603,228 1,622,133 1,604,600 5.07%
  QoQ % 1.80% 2.97% 1.21% 1.62% -1.17% 1.09% -
  Horiz. % 107.72% 105.81% 102.76% 101.53% 99.91% 101.09% 100.00%
PBT 290,863 282,945 282,572 276,598 259,991 278,828 260,209 7.70%
  QoQ % 2.80% 0.13% 2.16% 6.39% -6.76% 7.16% -
  Horiz. % 111.78% 108.74% 108.59% 106.30% 99.92% 107.16% 100.00%
Tax -73,173 -71,633 -70,100 -68,942 -64,619 -69,682 -37,278 56.71%
  QoQ % -2.15% -2.19% -1.68% -6.69% 7.27% -86.93% -
  Horiz. % 196.29% 192.16% 188.05% 184.94% 173.34% 186.93% 100.00%
NP 217,690 211,312 212,472 207,656 195,372 209,146 222,931 -1.57%
  QoQ % 3.02% -0.55% 2.32% 6.29% -6.59% -6.18% -
  Horiz. % 97.65% 94.79% 95.31% 93.15% 87.64% 93.82% 100.00%
NP to SH 215,653 209,312 210,688 205,439 193,117 207,144 220,804 -1.56%
  QoQ % 3.03% -0.65% 2.56% 6.38% -6.77% -6.19% -
  Horiz. % 97.67% 94.80% 95.42% 93.04% 87.46% 93.81% 100.00%
Tax Rate 25.16 % 25.32 % 24.81 % 24.92 % 24.85 % 24.99 % 14.33 % 45.49%
  QoQ % -0.63% 2.06% -0.44% 0.28% -0.56% 74.39% -
  Horiz. % 175.58% 176.69% 173.13% 173.90% 173.41% 174.39% 100.00%
Total Cost 1,510,707 1,486,533 1,436,450 1,421,523 1,407,856 1,412,987 1,381,669 6.13%
  QoQ % 1.63% 3.49% 1.05% 0.97% -0.36% 2.27% -
  Horiz. % 109.34% 107.59% 103.96% 102.88% 101.90% 102.27% 100.00%
Net Worth 1,582,506 1,541,530 142,875,228 145,583,776 1,392,420 1,340,122 1,350,479 11.14%
  QoQ % 2.66% -98.92% -1.86% 10,355.44% 3.90% -0.77% -
  Horiz. % 117.18% 114.15% 10,579.59% 10,780.15% 103.11% 99.23% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 139,823 139,823 117,007 168,796 167,898 167,898 174,577 -13.74%
  QoQ % 0.00% 19.50% -30.68% 0.53% 0.00% -3.83% -
  Horiz. % 80.09% 80.09% 67.02% 96.69% 96.17% 96.17% 100.00%
Div Payout % 64.84 % 66.80 % 55.54 % 82.16 % 86.94 % 81.05 % 79.06 % -12.37%
  QoQ % -2.93% 20.27% -32.40% -5.50% 7.27% 2.52% -
  Horiz. % 82.01% 84.49% 70.25% 103.92% 109.97% 102.52% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,582,506 1,541,530 142,875,228 145,583,776 1,392,420 1,340,122 1,350,479 11.14%
  QoQ % 2.66% -98.92% -1.86% 10,355.44% 3.90% -0.77% -
  Horiz. % 117.18% 114.15% 10,579.59% 10,780.15% 103.11% 99.23% 100.00%
NOSH 1,084,280 1,075,661 1,075,381 1,075,530 1,071,752 1,049,594 1,050,629 2.12%
  QoQ % 0.80% 0.03% -0.01% 0.35% 2.11% -0.10% -
  Horiz. % 103.20% 102.38% 102.36% 102.37% 102.01% 99.90% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.59 % 12.45 % 12.89 % 12.75 % 12.19 % 12.89 % 13.89 % -6.34%
  QoQ % 1.12% -3.41% 1.10% 4.59% -5.43% -7.20% -
  Horiz. % 90.64% 89.63% 92.80% 91.79% 87.76% 92.80% 100.00%
ROE 13.63 % 13.58 % 0.15 % 0.14 % 13.87 % 15.46 % 16.35 % -11.41%
  QoQ % 0.37% 8,953.33% 7.14% -98.99% -10.28% -5.44% -
  Horiz. % 83.36% 83.06% 0.92% 0.86% 84.83% 94.56% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 159.41 157.84 153.33 151.48 149.59 154.55 152.73 2.89%
  QoQ % 0.99% 2.94% 1.22% 1.26% -3.21% 1.19% -
  Horiz. % 104.37% 103.35% 100.39% 99.18% 97.94% 101.19% 100.00%
EPS 19.89 19.46 19.59 19.10 18.02 19.74 21.02 -3.61%
  QoQ % 2.21% -0.66% 2.57% 5.99% -8.71% -6.09% -
  Horiz. % 94.62% 92.58% 93.20% 90.87% 85.73% 93.91% 100.00%
DPS 13.00 13.00 10.88 15.69 15.67 16.00 16.62 -15.09%
  QoQ % 0.00% 19.49% -30.66% 0.13% -2.06% -3.73% -
  Horiz. % 78.22% 78.22% 65.46% 94.40% 94.28% 96.27% 100.00%
NAPS 1.4595 1.4331 132.8600 135.3600 1.2992 1.2768 1.2854 8.83%
  QoQ % 1.84% -98.92% -1.85% 10,318.72% 1.75% -0.67% -
  Horiz. % 113.54% 111.49% 10,336.08% 10,530.57% 101.07% 99.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 155.83 153.07 148.66 146.88 144.54 146.24 144.66 5.08%
  QoQ % 1.80% 2.97% 1.21% 1.62% -1.16% 1.09% -
  Horiz. % 107.72% 105.81% 102.77% 101.53% 99.92% 101.09% 100.00%
EPS 19.44 18.87 18.99 18.52 17.41 18.68 19.91 -1.58%
  QoQ % 3.02% -0.63% 2.54% 6.38% -6.80% -6.18% -
  Horiz. % 97.64% 94.78% 95.38% 93.02% 87.44% 93.82% 100.00%
DPS 12.61 12.61 10.55 15.22 15.14 15.14 15.74 -13.73%
  QoQ % 0.00% 19.53% -30.68% 0.53% 0.00% -3.81% -
  Horiz. % 80.11% 80.11% 67.03% 96.70% 96.19% 96.19% 100.00%
NAPS 1.4267 1.3898 128.8104 131.2523 1.2553 1.2082 1.2175 11.14%
  QoQ % 2.66% -98.92% -1.86% 10,355.85% 3.90% -0.76% -
  Horiz. % 117.18% 114.15% 10,579.91% 10,780.48% 103.10% 99.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.4000 2.3400 2.3300 2.2100 2.6800 2.6000 2.2000 -
P/RPS 1.51 1.48 1.52 1.46 1.79 1.68 1.44 3.21%
  QoQ % 2.03% -2.63% 4.11% -18.44% 6.55% 16.67% -
  Horiz. % 104.86% 102.78% 105.56% 101.39% 124.31% 116.67% 100.00%
P/EPS 12.07 12.03 11.89 11.57 14.87 13.17 10.47 9.94%
  QoQ % 0.33% 1.18% 2.77% -22.19% 12.91% 25.79% -
  Horiz. % 115.28% 114.90% 113.56% 110.51% 142.02% 125.79% 100.00%
EY 8.29 8.32 8.41 8.64 6.72 7.59 9.55 -8.99%
  QoQ % -0.36% -1.07% -2.66% 28.57% -11.46% -20.52% -
  Horiz. % 86.81% 87.12% 88.06% 90.47% 70.37% 79.48% 100.00%
DY 5.42 5.56 4.67 7.10 5.85 6.15 7.55 -19.81%
  QoQ % -2.52% 19.06% -34.23% 21.37% -4.88% -18.54% -
  Horiz. % 71.79% 73.64% 61.85% 94.04% 77.48% 81.46% 100.00%
P/NAPS 1.64 1.63 0.02 0.02 2.06 2.04 1.71 -2.75%
  QoQ % 0.61% 8,050.00% 0.00% -99.03% 0.98% 19.30% -
  Horiz. % 95.91% 95.32% 1.17% 1.17% 120.47% 119.30% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 07/05/13 20/02/13 22/11/12 14/08/12 16/05/12 23/02/12 18/11/11 -
Price 2.6200 2.1400 2.4400 2.4500 2.4000 2.7100 2.6000 -
P/RPS 1.64 1.36 1.59 1.62 1.60 1.75 1.70 -2.36%
  QoQ % 20.59% -14.47% -1.85% 1.25% -8.57% 2.94% -
  Horiz. % 96.47% 80.00% 93.53% 95.29% 94.12% 102.94% 100.00%
P/EPS 13.17 11.00 12.45 12.83 13.32 13.73 12.37 4.26%
  QoQ % 19.73% -11.65% -2.96% -3.68% -2.99% 10.99% -
  Horiz. % 106.47% 88.92% 100.65% 103.72% 107.68% 110.99% 100.00%
EY 7.59 9.09 8.03 7.80 7.51 7.28 8.08 -4.08%
  QoQ % -16.50% 13.20% 2.95% 3.86% 3.16% -9.90% -
  Horiz. % 93.94% 112.50% 99.38% 96.53% 92.95% 90.10% 100.00%
DY 4.96 6.07 4.46 6.41 6.53 5.90 6.39 -15.53%
  QoQ % -18.29% 36.10% -30.42% -1.84% 10.68% -7.67% -
  Horiz. % 77.62% 94.99% 69.80% 100.31% 102.19% 92.33% 100.00%
P/NAPS 1.80 1.49 0.02 0.02 1.85 2.12 2.02 -7.39%
  QoQ % 20.81% 7,350.00% 0.00% -98.92% -12.74% 4.95% -
  Horiz. % 89.11% 73.76% 0.99% 0.99% 91.58% 104.95% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers