Highlights

[MEDIA] QoQ TTM Result on 2011-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 18-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -7.73%    YoY -     -36.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,629,179 1,603,228 1,622,133 1,604,600 1,603,885 1,577,160 1,546,643 3.53%
  QoQ % 1.62% -1.17% 1.09% 0.04% 1.69% 1.97% -
  Horiz. % 105.34% 103.66% 104.88% 103.75% 103.70% 101.97% 100.00%
PBT 276,598 259,991 278,828 260,209 281,829 284,205 295,311 -4.27%
  QoQ % 6.39% -6.76% 7.16% -7.67% -0.84% -3.76% -
  Horiz. % 93.66% 88.04% 94.42% 88.11% 95.43% 96.24% 100.00%
Tax -68,942 -64,619 -69,682 -37,278 -39,315 -46,878 -46,285 30.46%
  QoQ % -6.69% 7.27% -86.93% 5.18% 16.13% -1.28% -
  Horiz. % 148.95% 139.61% 150.55% 80.54% 84.94% 101.28% 100.00%
NP 207,656 195,372 209,146 222,931 242,514 237,327 249,026 -11.42%
  QoQ % 6.29% -6.59% -6.18% -8.07% 2.19% -4.70% -
  Horiz. % 83.39% 78.45% 83.99% 89.52% 97.39% 95.30% 100.00%
NP to SH 205,439 193,117 207,144 220,804 239,301 231,515 242,294 -10.43%
  QoQ % 6.38% -6.77% -6.19% -7.73% 3.36% -4.45% -
  Horiz. % 84.79% 79.70% 85.49% 91.13% 98.76% 95.55% 100.00%
Tax Rate 24.92 % 24.85 % 24.99 % 14.33 % 13.95 % 16.49 % 15.67 % 36.28%
  QoQ % 0.28% -0.56% 74.39% 2.72% -15.40% 5.23% -
  Horiz. % 159.03% 158.58% 159.48% 91.45% 89.02% 105.23% 100.00%
Total Cost 1,421,523 1,407,856 1,412,987 1,381,669 1,361,371 1,339,833 1,297,617 6.27%
  QoQ % 0.97% -0.36% 2.27% 1.49% 1.61% 3.25% -
  Horiz. % 109.55% 108.50% 108.89% 106.48% 104.91% 103.25% 100.00%
Net Worth 145,583,776 1,392,420 1,340,122 1,350,479 1,378,863 1,315,403 985,978 2,702.11%
  QoQ % 10,355.44% 3.90% -0.77% -2.06% 4.82% 33.41% -
  Horiz. % 14,765.41% 141.22% 135.92% 136.97% 139.85% 133.41% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 168,796 167,898 167,898 174,577 129,961 98,592 98,592 43.16%
  QoQ % 0.53% 0.00% -3.83% 34.33% 31.82% 0.00% -
  Horiz. % 171.20% 170.29% 170.29% 177.07% 131.82% 100.00% 100.00%
Div Payout % 82.16 % 86.94 % 81.05 % 79.06 % 54.31 % 42.59 % 40.69 % 59.82%
  QoQ % -5.50% 7.27% 2.52% 45.57% 27.52% 4.67% -
  Horiz. % 201.92% 213.66% 199.19% 194.30% 133.47% 104.67% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 145,583,776 1,392,420 1,340,122 1,350,479 1,378,863 1,315,403 985,978 2,702.11%
  QoQ % 10,355.44% 3.90% -0.77% -2.06% 4.82% 33.41% -
  Horiz. % 14,765.41% 141.22% 135.92% 136.97% 139.85% 133.41% 100.00%
NOSH 1,075,530 1,071,752 1,049,594 1,050,629 1,045,623 1,035,505 985,978 5.97%
  QoQ % 0.35% 2.11% -0.10% 0.48% 0.98% 5.02% -
  Horiz. % 109.08% 108.70% 106.45% 106.56% 106.05% 105.02% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.75 % 12.19 % 12.89 % 13.89 % 15.12 % 15.05 % 16.10 % -14.42%
  QoQ % 4.59% -5.43% -7.20% -8.13% 0.47% -6.52% -
  Horiz. % 79.19% 75.71% 80.06% 86.27% 93.91% 93.48% 100.00%
ROE 0.14 % 13.87 % 15.46 % 16.35 % 17.35 % 17.60 % 24.57 % -96.82%
  QoQ % -98.99% -10.28% -5.44% -5.76% -1.42% -28.37% -
  Horiz. % 0.57% 56.45% 62.92% 66.54% 70.61% 71.63% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 151.48 149.59 154.55 152.73 153.39 152.31 156.86 -2.30%
  QoQ % 1.26% -3.21% 1.19% -0.43% 0.71% -2.90% -
  Horiz. % 96.57% 95.37% 98.53% 97.37% 97.79% 97.10% 100.00%
EPS 19.10 18.02 19.74 21.02 22.89 22.36 24.57 -15.47%
  QoQ % 5.99% -8.71% -6.09% -8.17% 2.37% -8.99% -
  Horiz. % 77.74% 73.34% 80.34% 85.55% 93.16% 91.01% 100.00%
DPS 15.69 15.67 16.00 16.62 12.43 9.52 10.00 35.06%
  QoQ % 0.13% -2.06% -3.73% 33.71% 30.57% -4.80% -
  Horiz. % 156.90% 156.70% 160.00% 166.20% 124.30% 95.20% 100.00%
NAPS 135.3600 1.2992 1.2768 1.2854 1.3187 1.2703 1.0000 2,544.19%
  QoQ % 10,318.72% 1.75% -0.67% -2.53% 3.81% 27.03% -
  Horiz. % 13,536.00% 129.92% 127.68% 128.54% 131.87% 127.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 146.88 144.54 146.24 144.66 144.60 142.19 139.44 3.53%
  QoQ % 1.62% -1.16% 1.09% 0.04% 1.69% 1.97% -
  Horiz. % 105.34% 103.66% 104.88% 103.74% 103.70% 101.97% 100.00%
EPS 18.52 17.41 18.68 19.91 21.57 20.87 21.84 -10.42%
  QoQ % 6.38% -6.80% -6.18% -7.70% 3.35% -4.44% -
  Horiz. % 84.80% 79.72% 85.53% 91.16% 98.76% 95.56% 100.00%
DPS 15.22 15.14 15.14 15.74 11.72 8.89 8.89 43.16%
  QoQ % 0.53% 0.00% -3.81% 34.30% 31.83% 0.00% -
  Horiz. % 171.20% 170.30% 170.30% 177.05% 131.83% 100.00% 100.00%
NAPS 131.2523 1.2553 1.2082 1.2175 1.2431 1.1859 0.8889 2,702.15%
  QoQ % 10,355.85% 3.90% -0.76% -2.06% 4.82% 33.41% -
  Horiz. % 14,765.70% 141.22% 135.92% 136.97% 139.85% 133.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.2100 2.6800 2.6000 2.2000 2.9000 2.5700 2.6000 -
P/RPS 1.46 1.79 1.68 1.44 1.89 1.69 1.66 -8.21%
  QoQ % -18.44% 6.55% 16.67% -23.81% 11.83% 1.81% -
  Horiz. % 87.95% 107.83% 101.20% 86.75% 113.86% 101.81% 100.00%
P/EPS 11.57 14.87 13.17 10.47 12.67 11.49 10.58 6.15%
  QoQ % -22.19% 12.91% 25.79% -17.36% 10.27% 8.60% -
  Horiz. % 109.36% 140.55% 124.48% 98.96% 119.75% 108.60% 100.00%
EY 8.64 6.72 7.59 9.55 7.89 8.70 9.45 -5.80%
  QoQ % 28.57% -11.46% -20.52% 21.04% -9.31% -7.94% -
  Horiz. % 91.43% 71.11% 80.32% 101.06% 83.49% 92.06% 100.00%
DY 7.10 5.85 6.15 7.55 4.29 3.70 3.85 50.44%
  QoQ % 21.37% -4.88% -18.54% 75.99% 15.95% -3.90% -
  Horiz. % 184.42% 151.95% 159.74% 196.10% 111.43% 96.10% 100.00%
P/NAPS 0.02 2.06 2.04 1.71 2.20 2.02 2.60 -96.11%
  QoQ % -99.03% 0.98% 19.30% -22.27% 8.91% -22.31% -
  Horiz. % 0.77% 79.23% 78.46% 65.77% 84.62% 77.69% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 16/05/12 23/02/12 18/11/11 24/08/11 12/05/11 23/02/11 -
Price 2.4500 2.4000 2.7100 2.6000 2.7600 2.6800 2.3900 -
P/RPS 1.62 1.60 1.75 1.70 1.80 1.76 1.52 4.34%
  QoQ % 1.25% -8.57% 2.94% -5.56% 2.27% 15.79% -
  Horiz. % 106.58% 105.26% 115.13% 111.84% 118.42% 115.79% 100.00%
P/EPS 12.83 13.32 13.73 12.37 12.06 11.99 9.73 20.27%
  QoQ % -3.68% -2.99% 10.99% 2.57% 0.58% 23.23% -
  Horiz. % 131.86% 136.90% 141.11% 127.13% 123.95% 123.23% 100.00%
EY 7.80 7.51 7.28 8.08 8.29 8.34 10.28 -16.82%
  QoQ % 3.86% 3.16% -9.90% -2.53% -0.60% -18.87% -
  Horiz. % 75.88% 73.05% 70.82% 78.60% 80.64% 81.13% 100.00%
DY 6.41 6.53 5.90 6.39 4.50 3.55 4.18 33.02%
  QoQ % -1.84% 10.68% -7.67% 42.00% 26.76% -15.07% -
  Horiz. % 153.35% 156.22% 141.15% 152.87% 107.66% 84.93% 100.00%
P/NAPS 0.02 1.85 2.12 2.02 2.09 2.11 2.39 -95.89%
  QoQ % -98.92% -12.74% 4.95% -3.35% -0.95% -11.72% -
  Horiz. % 0.84% 77.41% 88.70% 84.52% 87.45% 88.28% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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