Highlights

[MEDIA] YoY Annual (Unaudited) Result on 2011-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend YoY -     -14.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,506,981 1,722,943 1,697,845 1,622,133 1,546,643 744,029 781,290 11.56%
  YoY % -12.53% 1.48% 4.67% 4.88% 107.87% -4.77% -
  Horiz. % 192.88% 220.53% 217.31% 207.62% 197.96% 95.23% 100.00%
PBT 101,441 289,981 282,945 277,742 295,311 275,844 159,264 -7.24%
  YoY % -65.02% 2.49% 1.87% -5.95% 7.06% 73.20% -
  Horiz. % 63.69% 182.08% 177.66% 174.39% 185.42% 173.20% 100.00%
Tax -24,819 -73,565 -71,633 -69,164 -46,285 -23,988 -86,818 -18.83%
  YoY % 66.26% -2.70% -3.57% -49.43% -92.95% 72.37% -
  Horiz. % 28.59% 84.73% 82.51% 79.67% 53.31% 27.63% 100.00%
NP 76,622 216,416 211,312 208,578 249,026 251,856 72,446 0.94%
  YoY % -64.60% 2.42% 1.31% -16.24% -1.12% 247.65% -
  Horiz. % 105.76% 298.73% 291.68% 287.91% 343.74% 347.65% 100.00%
NP to SH 75,528 214,165 209,312 206,585 242,294 194,800 86,023 -2.14%
  YoY % -64.73% 2.32% 1.32% -14.74% 24.38% 126.45% -
  Horiz. % 87.80% 248.96% 243.32% 240.15% 281.66% 226.45% 100.00%
Tax Rate 24.47 % 25.37 % 25.32 % 24.90 % 15.67 % 8.70 % 54.51 % -12.49%
  YoY % -3.55% 0.20% 1.69% 58.90% 80.11% -84.04% -
  Horiz. % 44.89% 46.54% 46.45% 45.68% 28.75% 15.96% 100.00%
Total Cost 1,430,359 1,506,527 1,486,533 1,413,555 1,297,617 492,173 708,844 12.41%
  YoY % -5.06% 1.35% 5.16% 8.93% 163.65% -30.57% -
  Horiz. % 201.79% 212.53% 209.71% 199.42% 183.06% 69.43% 100.00%
Net Worth 1,587,857 1,642,914 1,542,236 1,418,696 1,201,839 869,351 546,165 19.46%
  YoY % -3.35% 6.53% 8.71% 18.04% 38.25% 59.17% -
  Horiz. % 290.73% 300.81% 282.38% 259.76% 220.05% 159.17% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 121,640 152,819 139,900 167,967 59,155 85,862 132,798 -1.45%
  YoY % -20.40% 9.23% -16.71% 183.94% -31.10% -35.34% -
  Horiz. % 91.60% 115.08% 105.35% 126.48% 44.55% 64.66% 100.00%
Div Payout % 161.05 % 71.36 % 66.84 % 81.31 % 24.41 % 44.08 % 154.38 % 0.71%
  YoY % 125.69% 6.76% -17.80% 233.10% -44.62% -71.45% -
  Horiz. % 104.32% 46.22% 43.30% 52.67% 15.81% 28.55% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,587,857 1,642,914 1,542,236 1,418,696 1,201,839 869,351 546,165 19.46%
  YoY % -3.35% 6.53% 8.71% 18.04% 38.25% 59.17% -
  Horiz. % 290.73% 300.81% 282.38% 259.76% 220.05% 159.17% 100.00%
NOSH 1,105,827 1,091,564 1,076,154 1,049,797 985,922 857,771 845,850 4.57%
  YoY % 1.31% 1.43% 2.51% 6.48% 14.94% 1.41% -
  Horiz. % 130.74% 129.05% 127.23% 124.11% 116.56% 101.41% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 5.08 % 12.56 % 12.45 % 12.86 % 16.10 % 33.85 % 9.27 % -9.53%
  YoY % -59.55% 0.88% -3.19% -20.12% -52.44% 265.16% -
  Horiz. % 54.80% 135.49% 134.30% 138.73% 173.68% 365.16% 100.00%
ROE 4.76 % 13.04 % 13.57 % 14.56 % 20.16 % 22.41 % 15.75 % -18.07%
  YoY % -63.50% -3.91% -6.80% -27.78% -10.04% 42.29% -
  Horiz. % 30.22% 82.79% 86.16% 92.44% 128.00% 142.29% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 136.28 157.84 157.77 154.52 156.87 86.74 92.37 6.69%
  YoY % -13.66% 0.04% 2.10% -1.50% 80.85% -6.10% -
  Horiz. % 147.54% 170.88% 170.80% 167.28% 169.83% 93.90% 100.00%
EPS 6.83 19.62 19.45 19.68 24.58 22.71 10.17 -6.42%
  YoY % -65.19% 0.87% -1.17% -19.93% 8.23% 123.30% -
  Horiz. % 67.16% 192.92% 191.25% 193.51% 241.69% 223.30% 100.00%
DPS 11.00 14.00 13.00 16.00 6.00 10.01 15.70 -5.75%
  YoY % -21.43% 7.69% -18.75% 166.67% -40.06% -36.24% -
  Horiz. % 70.06% 89.17% 82.80% 101.91% 38.22% 63.76% 100.00%
NAPS 1.4359 1.5051 1.4331 1.3514 1.2190 1.0135 0.6457 14.24%
  YoY % -4.60% 5.02% 6.05% 10.86% 20.28% 56.96% -
  Horiz. % 222.38% 233.10% 221.95% 209.29% 188.79% 156.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 135.86 155.33 153.07 146.24 139.44 67.08 70.44 11.56%
  YoY % -12.53% 1.48% 4.67% 4.88% 107.87% -4.77% -
  Horiz. % 192.87% 220.51% 217.31% 207.61% 197.96% 95.23% 100.00%
EPS 6.81 19.31 18.87 18.62 21.84 17.56 7.76 -2.15%
  YoY % -64.73% 2.33% 1.34% -14.74% 24.37% 126.29% -
  Horiz. % 87.76% 248.84% 243.17% 239.95% 281.44% 226.29% 100.00%
DPS 10.97 13.78 12.61 15.14 5.33 7.74 11.97 -1.44%
  YoY % -20.39% 9.28% -16.71% 184.05% -31.14% -35.34% -
  Horiz. % 91.65% 115.12% 105.35% 126.48% 44.53% 64.66% 100.00%
NAPS 1.4315 1.4812 1.3904 1.2790 1.0835 0.7838 0.4924 19.46%
  YoY % -3.36% 6.53% 8.71% 18.04% 38.24% 59.18% -
  Horiz. % 290.72% 300.81% 282.37% 259.75% 220.04% 159.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.7600 2.6200 2.3400 2.6000 2.6000 1.6700 1.1100 -
P/RPS 1.29 1.66 1.48 1.68 1.66 1.93 1.20 1.21%
  YoY % -22.29% 12.16% -11.90% 1.20% -13.99% 60.83% -
  Horiz. % 107.50% 138.33% 123.33% 140.00% 138.33% 160.83% 100.00%
P/EPS 25.77 13.35 12.03 13.21 10.58 7.35 10.91 15.39%
  YoY % 93.03% 10.97% -8.93% 24.86% 43.95% -32.63% -
  Horiz. % 236.21% 122.36% 110.27% 121.08% 96.98% 67.37% 100.00%
EY 3.88 7.49 8.31 7.57 9.45 13.60 9.16 -13.33%
  YoY % -48.20% -9.87% 9.78% -19.89% -30.51% 48.47% -
  Horiz. % 42.36% 81.77% 90.72% 82.64% 103.17% 148.47% 100.00%
DY 6.25 5.34 5.56 6.15 2.31 5.99 14.14 -12.72%
  YoY % 17.04% -3.96% -9.59% 166.23% -61.44% -57.64% -
  Horiz. % 44.20% 37.77% 39.32% 43.49% 16.34% 42.36% 100.00%
P/NAPS 1.23 1.74 1.63 1.92 2.13 1.65 1.72 -5.43%
  YoY % -29.31% 6.75% -15.10% -9.86% 29.09% -4.07% -
  Horiz. % 71.51% 101.16% 94.77% 111.63% 123.84% 95.93% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 20/02/14 20/02/13 23/02/12 23/02/11 24/02/10 27/02/09 -
Price 1.7800 2.5800 2.1400 2.7100 2.3900 1.9100 0.9700 -
P/RPS 1.31 1.63 1.36 1.75 1.52 2.20 1.05 3.75%
  YoY % -19.63% 19.85% -22.29% 15.13% -30.91% 109.52% -
  Horiz. % 124.76% 155.24% 129.52% 166.67% 144.76% 209.52% 100.00%
P/EPS 26.06 13.15 11.00 13.77 9.73 8.41 9.54 18.22%
  YoY % 98.17% 19.55% -20.12% 41.52% 15.70% -11.84% -
  Horiz. % 273.17% 137.84% 115.30% 144.34% 101.99% 88.16% 100.00%
EY 3.84 7.60 9.09 7.26 10.28 11.89 10.48 -15.40%
  YoY % -49.47% -16.39% 25.21% -29.38% -13.54% 13.45% -
  Horiz. % 36.64% 72.52% 86.74% 69.27% 98.09% 113.45% 100.00%
DY 6.18 5.43 6.07 5.90 2.51 5.24 16.19 -14.82%
  YoY % 13.81% -10.54% 2.88% 135.06% -52.10% -67.63% -
  Horiz. % 38.17% 33.54% 37.49% 36.44% 15.50% 32.37% 100.00%
P/NAPS 1.24 1.71 1.49 2.01 1.96 1.88 1.50 -3.12%
  YoY % -27.49% 14.77% -25.87% 2.55% 4.26% 25.33% -
  Horiz. % 82.67% 114.00% 99.33% 134.00% 130.67% 125.33% 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.
 


 

250  293  525  1206 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.36-0.15 
 HSI-H8K 0.16+0.05 
 TDM 0.32+0.02 
 SUPERMX 1.44+0.13 
 HUBLINE 0.05+0.005 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers