Highlights

[MEDIA] QoQ TTM Result on 2012-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 20-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -0.65%    YoY -     1.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,749,114 1,747,048 1,728,397 1,697,845 1,648,922 1,629,179 1,603,228 5.97%
  QoQ % 0.12% 1.08% 1.80% 2.97% 1.21% 1.62% -
  Horiz. % 109.10% 108.97% 107.81% 105.90% 102.85% 101.62% 100.00%
PBT 301,758 294,955 290,863 282,945 282,572 276,598 259,991 10.43%
  QoQ % 2.31% 1.41% 2.80% 0.13% 2.16% 6.39% -
  Horiz. % 116.06% 113.45% 111.87% 108.83% 108.69% 106.39% 100.00%
Tax -75,656 -74,019 -73,173 -71,633 -70,100 -68,942 -64,619 11.07%
  QoQ % -2.21% -1.16% -2.15% -2.19% -1.68% -6.69% -
  Horiz. % 117.08% 114.55% 113.24% 110.85% 108.48% 106.69% 100.00%
NP 226,102 220,936 217,690 211,312 212,472 207,656 195,372 10.22%
  QoQ % 2.34% 1.49% 3.02% -0.55% 2.32% 6.29% -
  Horiz. % 115.73% 113.08% 111.42% 108.16% 108.75% 106.29% 100.00%
NP to SH 223,890 218,995 215,653 209,312 210,688 205,439 193,117 10.35%
  QoQ % 2.24% 1.55% 3.03% -0.65% 2.56% 6.38% -
  Horiz. % 115.93% 113.40% 111.67% 108.39% 109.10% 106.38% 100.00%
Tax Rate 25.07 % 25.10 % 25.16 % 25.32 % 24.81 % 24.92 % 24.85 % 0.59%
  QoQ % -0.12% -0.24% -0.63% 2.06% -0.44% 0.28% -
  Horiz. % 100.89% 101.01% 101.25% 101.89% 99.84% 100.28% 100.00%
Total Cost 1,523,012 1,526,112 1,510,707 1,486,533 1,436,450 1,421,523 1,407,856 5.38%
  QoQ % -0.20% 1.02% 1.63% 3.49% 1.05% 0.97% -
  Horiz. % 108.18% 108.40% 107.31% 105.59% 102.03% 100.97% 100.00%
Net Worth 1,611,581 1,576,397 1,582,506 1,541,530 142,875,228 145,583,776 1,392,420 10.23%
  QoQ % 2.23% -0.39% 2.66% -98.92% -1.86% 10,355.44% -
  Horiz. % 115.74% 113.21% 113.65% 110.71% 10,260.92% 10,455.44% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 108,036 107,557 139,823 139,823 117,007 168,796 167,898 -25.45%
  QoQ % 0.45% -23.08% 0.00% 19.50% -30.68% 0.53% -
  Horiz. % 64.35% 64.06% 83.28% 83.28% 69.69% 100.53% 100.00%
Div Payout % 48.25 % 49.11 % 64.84 % 66.80 % 55.54 % 82.16 % 86.94 % -32.44%
  QoQ % -1.75% -24.26% -2.93% 20.27% -32.40% -5.50% -
  Horiz. % 55.50% 56.49% 74.58% 76.83% 63.88% 94.50% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,611,581 1,576,397 1,582,506 1,541,530 142,875,228 145,583,776 1,392,420 10.23%
  QoQ % 2.23% -0.39% 2.66% -98.92% -1.86% 10,355.44% -
  Horiz. % 115.74% 113.21% 113.65% 110.71% 10,260.92% 10,455.44% 100.00%
NOSH 1,091,340 1,088,822 1,084,280 1,075,661 1,075,381 1,075,530 1,071,752 1.21%
  QoQ % 0.23% 0.42% 0.80% 0.03% -0.01% 0.35% -
  Horiz. % 101.83% 101.59% 101.17% 100.36% 100.34% 100.35% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.93 % 12.65 % 12.59 % 12.45 % 12.89 % 12.75 % 12.19 % 4.00%
  QoQ % 2.21% 0.48% 1.12% -3.41% 1.10% 4.59% -
  Horiz. % 106.07% 103.77% 103.28% 102.13% 105.74% 104.59% 100.00%
ROE 13.89 % 13.89 % 13.63 % 13.58 % 0.15 % 0.14 % 13.87 % 0.10%
  QoQ % 0.00% 1.91% 0.37% 8,953.33% 7.14% -98.99% -
  Horiz. % 100.14% 100.14% 98.27% 97.91% 1.08% 1.01% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 160.27 160.45 159.41 157.84 153.33 151.48 149.59 4.70%
  QoQ % -0.11% 0.65% 0.99% 2.94% 1.22% 1.26% -
  Horiz. % 107.14% 107.26% 106.56% 105.52% 102.50% 101.26% 100.00%
EPS 20.52 20.11 19.89 19.46 19.59 19.10 18.02 9.04%
  QoQ % 2.04% 1.11% 2.21% -0.66% 2.57% 5.99% -
  Horiz. % 113.87% 111.60% 110.38% 107.99% 108.71% 105.99% 100.00%
DPS 10.00 10.00 13.00 13.00 10.88 15.69 15.67 -25.86%
  QoQ % 0.00% -23.08% 0.00% 19.49% -30.66% 0.13% -
  Horiz. % 63.82% 63.82% 82.96% 82.96% 69.43% 100.13% 100.00%
NAPS 1.4767 1.4478 1.4595 1.4331 132.8600 135.3600 1.2992 8.90%
  QoQ % 2.00% -0.80% 1.84% -98.92% -1.85% 10,318.72% -
  Horiz. % 113.66% 111.44% 112.34% 110.31% 10,226.29% 10,418.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 157.69 157.51 155.83 153.07 148.66 146.88 144.54 5.97%
  QoQ % 0.11% 1.08% 1.80% 2.97% 1.21% 1.62% -
  Horiz. % 109.10% 108.97% 107.81% 105.90% 102.85% 101.62% 100.00%
EPS 20.18 19.74 19.44 18.87 18.99 18.52 17.41 10.33%
  QoQ % 2.23% 1.54% 3.02% -0.63% 2.54% 6.38% -
  Horiz. % 115.91% 113.38% 111.66% 108.39% 109.08% 106.38% 100.00%
DPS 9.74 9.70 12.61 12.61 10.55 15.22 15.14 -25.46%
  QoQ % 0.41% -23.08% 0.00% 19.53% -30.68% 0.53% -
  Horiz. % 64.33% 64.07% 83.29% 83.29% 69.68% 100.53% 100.00%
NAPS 1.4529 1.4212 1.4267 1.3898 128.8104 131.2523 1.2553 10.23%
  QoQ % 2.23% -0.39% 2.66% -98.92% -1.86% 10,355.85% -
  Horiz. % 115.74% 113.22% 113.65% 110.71% 10,261.32% 10,455.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.7100 2.8000 2.4000 2.3400 2.3300 2.2100 2.6800 -
P/RPS 1.69 1.75 1.51 1.48 1.52 1.46 1.79 -3.76%
  QoQ % -3.43% 15.89% 2.03% -2.63% 4.11% -18.44% -
  Horiz. % 94.41% 97.77% 84.36% 82.68% 84.92% 81.56% 100.00%
P/EPS 13.21 13.92 12.07 12.03 11.89 11.57 14.87 -7.58%
  QoQ % -5.10% 15.33% 0.33% 1.18% 2.77% -22.19% -
  Horiz. % 88.84% 93.61% 81.17% 80.90% 79.96% 77.81% 100.00%
EY 7.57 7.18 8.29 8.32 8.41 8.64 6.72 8.26%
  QoQ % 5.43% -13.39% -0.36% -1.07% -2.66% 28.57% -
  Horiz. % 112.65% 106.85% 123.36% 123.81% 125.15% 128.57% 100.00%
DY 3.69 3.57 5.42 5.56 4.67 7.10 5.85 -26.43%
  QoQ % 3.36% -34.13% -2.52% 19.06% -34.23% 21.37% -
  Horiz. % 63.08% 61.03% 92.65% 95.04% 79.83% 121.37% 100.00%
P/NAPS 1.84 1.93 1.64 1.63 0.02 0.02 2.06 -7.25%
  QoQ % -4.66% 17.68% 0.61% 8,050.00% 0.00% -99.03% -
  Horiz. % 89.32% 93.69% 79.61% 79.13% 0.97% 0.97% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 28/08/13 07/05/13 20/02/13 22/11/12 14/08/12 16/05/12 -
Price 2.6700 2.5500 2.6200 2.1400 2.4400 2.4500 2.4000 -
P/RPS 1.67 1.59 1.64 1.36 1.59 1.62 1.60 2.89%
  QoQ % 5.03% -3.05% 20.59% -14.47% -1.85% 1.25% -
  Horiz. % 104.37% 99.38% 102.50% 85.00% 99.38% 101.25% 100.00%
P/EPS 13.01 12.68 13.17 11.00 12.45 12.83 13.32 -1.56%
  QoQ % 2.60% -3.72% 19.73% -11.65% -2.96% -3.68% -
  Horiz. % 97.67% 95.20% 98.87% 82.58% 93.47% 96.32% 100.00%
EY 7.68 7.89 7.59 9.09 8.03 7.80 7.51 1.50%
  QoQ % -2.66% 3.95% -16.50% 13.20% 2.95% 3.86% -
  Horiz. % 102.26% 105.06% 101.07% 121.04% 106.92% 103.86% 100.00%
DY 3.75 3.92 4.96 6.07 4.46 6.41 6.53 -30.89%
  QoQ % -4.34% -20.97% -18.29% 36.10% -30.42% -1.84% -
  Horiz. % 57.43% 60.03% 75.96% 92.96% 68.30% 98.16% 100.00%
P/NAPS 1.81 1.76 1.80 1.49 0.02 0.02 1.85 -1.45%
  QoQ % 2.84% -2.22% 20.81% 7,350.00% 0.00% -98.92% -
  Horiz. % 97.84% 95.14% 97.30% 80.54% 1.08% 1.08% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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