Highlights

[MEDIA] QoQ TTM Result on 2012-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     2.56%    YoY -     -4.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,747,048 1,728,397 1,697,845 1,648,922 1,629,179 1,603,228 1,622,133 5.07%
  QoQ % 1.08% 1.80% 2.97% 1.21% 1.62% -1.17% -
  Horiz. % 107.70% 106.55% 104.67% 101.65% 100.43% 98.83% 100.00%
PBT 294,955 290,863 282,945 282,572 276,598 259,991 278,828 3.82%
  QoQ % 1.41% 2.80% 0.13% 2.16% 6.39% -6.76% -
  Horiz. % 105.78% 104.32% 101.48% 101.34% 99.20% 93.24% 100.00%
Tax -74,019 -73,173 -71,633 -70,100 -68,942 -64,619 -69,682 4.11%
  QoQ % -1.16% -2.15% -2.19% -1.68% -6.69% 7.27% -
  Horiz. % 106.22% 105.01% 102.80% 100.60% 98.94% 92.73% 100.00%
NP 220,936 217,690 211,312 212,472 207,656 195,372 209,146 3.73%
  QoQ % 1.49% 3.02% -0.55% 2.32% 6.29% -6.59% -
  Horiz. % 105.64% 104.09% 101.04% 101.59% 99.29% 93.41% 100.00%
NP to SH 218,995 215,653 209,312 210,688 205,439 193,117 207,144 3.78%
  QoQ % 1.55% 3.03% -0.65% 2.56% 6.38% -6.77% -
  Horiz. % 105.72% 104.11% 101.05% 101.71% 99.18% 93.23% 100.00%
Tax Rate 25.10 % 25.16 % 25.32 % 24.81 % 24.92 % 24.85 % 24.99 % 0.29%
  QoQ % -0.24% -0.63% 2.06% -0.44% 0.28% -0.56% -
  Horiz. % 100.44% 100.68% 101.32% 99.28% 99.72% 99.44% 100.00%
Total Cost 1,526,112 1,510,707 1,486,533 1,436,450 1,421,523 1,407,856 1,412,987 5.27%
  QoQ % 1.02% 1.63% 3.49% 1.05% 0.97% -0.36% -
  Horiz. % 108.01% 106.92% 105.21% 101.66% 100.60% 99.64% 100.00%
Net Worth 1,576,397 1,582,506 1,541,530 142,875,228 145,583,776 1,392,420 1,340,122 11.44%
  QoQ % -0.39% 2.66% -98.92% -1.86% 10,355.44% 3.90% -
  Horiz. % 117.63% 118.09% 115.03% 10,661.36% 10,863.47% 103.90% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 107,557 139,823 139,823 117,007 168,796 167,898 167,898 -25.71%
  QoQ % -23.08% 0.00% 19.50% -30.68% 0.53% 0.00% -
  Horiz. % 64.06% 83.28% 83.28% 69.69% 100.53% 100.00% 100.00%
Div Payout % 49.11 % 64.84 % 66.80 % 55.54 % 82.16 % 86.94 % 81.05 % -28.42%
  QoQ % -24.26% -2.93% 20.27% -32.40% -5.50% 7.27% -
  Horiz. % 60.59% 80.00% 82.42% 68.53% 101.37% 107.27% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,576,397 1,582,506 1,541,530 142,875,228 145,583,776 1,392,420 1,340,122 11.44%
  QoQ % -0.39% 2.66% -98.92% -1.86% 10,355.44% 3.90% -
  Horiz. % 117.63% 118.09% 115.03% 10,661.36% 10,863.47% 103.90% 100.00%
NOSH 1,088,822 1,084,280 1,075,661 1,075,381 1,075,530 1,071,752 1,049,594 2.48%
  QoQ % 0.42% 0.80% 0.03% -0.01% 0.35% 2.11% -
  Horiz. % 103.74% 103.30% 102.48% 102.46% 102.47% 102.11% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.65 % 12.59 % 12.45 % 12.89 % 12.75 % 12.19 % 12.89 % -1.25%
  QoQ % 0.48% 1.12% -3.41% 1.10% 4.59% -5.43% -
  Horiz. % 98.14% 97.67% 96.59% 100.00% 98.91% 94.57% 100.00%
ROE 13.89 % 13.63 % 13.58 % 0.15 % 0.14 % 13.87 % 15.46 % -6.90%
  QoQ % 1.91% 0.37% 8,953.33% 7.14% -98.99% -10.28% -
  Horiz. % 89.84% 88.16% 87.84% 0.97% 0.91% 89.72% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 160.45 159.41 157.84 153.33 151.48 149.59 154.55 2.53%
  QoQ % 0.65% 0.99% 2.94% 1.22% 1.26% -3.21% -
  Horiz. % 103.82% 103.14% 102.13% 99.21% 98.01% 96.79% 100.00%
EPS 20.11 19.89 19.46 19.59 19.10 18.02 19.74 1.25%
  QoQ % 1.11% 2.21% -0.66% 2.57% 5.99% -8.71% -
  Horiz. % 101.87% 100.76% 98.58% 99.24% 96.76% 91.29% 100.00%
DPS 10.00 13.00 13.00 10.88 15.69 15.67 16.00 -26.92%
  QoQ % -23.08% 0.00% 19.49% -30.66% 0.13% -2.06% -
  Horiz. % 62.50% 81.25% 81.25% 68.00% 98.06% 97.94% 100.00%
NAPS 1.4478 1.4595 1.4331 132.8600 135.3600 1.2992 1.2768 8.75%
  QoQ % -0.80% 1.84% -98.92% -1.85% 10,318.72% 1.75% -
  Horiz. % 113.39% 114.31% 112.24% 10,405.70% 10,601.50% 101.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 157.51 155.83 153.07 148.66 146.88 144.54 146.24 5.08%
  QoQ % 1.08% 1.80% 2.97% 1.21% 1.62% -1.16% -
  Horiz. % 107.71% 106.56% 104.67% 101.65% 100.44% 98.84% 100.00%
EPS 19.74 19.44 18.87 18.99 18.52 17.41 18.68 3.75%
  QoQ % 1.54% 3.02% -0.63% 2.54% 6.38% -6.80% -
  Horiz. % 105.67% 104.07% 101.02% 101.66% 99.14% 93.20% 100.00%
DPS 9.70 12.61 12.61 10.55 15.22 15.14 15.14 -25.70%
  QoQ % -23.08% 0.00% 19.53% -30.68% 0.53% 0.00% -
  Horiz. % 64.07% 83.29% 83.29% 69.68% 100.53% 100.00% 100.00%
NAPS 1.4212 1.4267 1.3898 128.8104 131.2523 1.2553 1.2082 11.44%
  QoQ % -0.39% 2.66% -98.92% -1.86% 10,355.85% 3.90% -
  Horiz. % 117.63% 118.08% 115.03% 10,661.35% 10,863.46% 103.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.8000 2.4000 2.3400 2.3300 2.2100 2.6800 2.6000 -
P/RPS 1.75 1.51 1.48 1.52 1.46 1.79 1.68 2.76%
  QoQ % 15.89% 2.03% -2.63% 4.11% -18.44% 6.55% -
  Horiz. % 104.17% 89.88% 88.10% 90.48% 86.90% 106.55% 100.00%
P/EPS 13.92 12.07 12.03 11.89 11.57 14.87 13.17 3.76%
  QoQ % 15.33% 0.33% 1.18% 2.77% -22.19% 12.91% -
  Horiz. % 105.69% 91.65% 91.34% 90.28% 87.85% 112.91% 100.00%
EY 7.18 8.29 8.32 8.41 8.64 6.72 7.59 -3.64%
  QoQ % -13.39% -0.36% -1.07% -2.66% 28.57% -11.46% -
  Horiz. % 94.60% 109.22% 109.62% 110.80% 113.83% 88.54% 100.00%
DY 3.57 5.42 5.56 4.67 7.10 5.85 6.15 -30.44%
  QoQ % -34.13% -2.52% 19.06% -34.23% 21.37% -4.88% -
  Horiz. % 58.05% 88.13% 90.41% 75.93% 115.45% 95.12% 100.00%
P/NAPS 1.93 1.64 1.63 0.02 0.02 2.06 2.04 -3.63%
  QoQ % 17.68% 0.61% 8,050.00% 0.00% -99.03% 0.98% -
  Horiz. % 94.61% 80.39% 79.90% 0.98% 0.98% 100.98% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 07/05/13 20/02/13 22/11/12 14/08/12 16/05/12 23/02/12 -
Price 2.5500 2.6200 2.1400 2.4400 2.4500 2.4000 2.7100 -
P/RPS 1.59 1.64 1.36 1.59 1.62 1.60 1.75 -6.20%
  QoQ % -3.05% 20.59% -14.47% -1.85% 1.25% -8.57% -
  Horiz. % 90.86% 93.71% 77.71% 90.86% 92.57% 91.43% 100.00%
P/EPS 12.68 13.17 11.00 12.45 12.83 13.32 13.73 -5.17%
  QoQ % -3.72% 19.73% -11.65% -2.96% -3.68% -2.99% -
  Horiz. % 92.35% 95.92% 80.12% 90.68% 93.45% 97.01% 100.00%
EY 7.89 7.59 9.09 8.03 7.80 7.51 7.28 5.52%
  QoQ % 3.95% -16.50% 13.20% 2.95% 3.86% 3.16% -
  Horiz. % 108.38% 104.26% 124.86% 110.30% 107.14% 103.16% 100.00%
DY 3.92 4.96 6.07 4.46 6.41 6.53 5.90 -23.88%
  QoQ % -20.97% -18.29% 36.10% -30.42% -1.84% 10.68% -
  Horiz. % 66.44% 84.07% 102.88% 75.59% 108.64% 110.68% 100.00%
P/NAPS 1.76 1.80 1.49 0.02 0.02 1.85 2.12 -11.68%
  QoQ % -2.22% 20.81% 7,350.00% 0.00% -98.92% -12.74% -
  Horiz. % 83.02% 84.91% 70.28% 0.94% 0.94% 87.26% 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
 
 

202  631  604  1079 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.885+0.175 
 AT 0.18+0.005 
 FINTEC 0.08+0.005 
 LAMBO 0.030.00 
 KSTAR 0.26-0.06 
 DNEX 0.245+0.02 
 PNEPCB 0.335+0.005 
 PERMAJU 0.165-0.005 
 DGB 0.11-0.015 
 JFTECH 2.16+0.20 

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