Highlights

[MEDIA] YoY Annualized Quarter Result on 2011-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     13.86%    YoY -     -3.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,485,368 1,664,220 1,565,814 1,551,722 1,437,238 638,358 716,256 12.92%
  YoY % -10.75% 6.28% 0.91% 7.97% 125.15% -10.88% -
  Horiz. % 207.38% 232.35% 218.61% 216.64% 200.66% 89.12% 100.00%
PBT 170,710 235,778 211,758 216,218 243,182 29,156 119,798 6.08%
  YoY % -27.60% 11.34% -2.06% -11.09% 734.07% -75.66% -
  Horiz. % 142.50% 196.81% 176.76% 180.49% 202.99% 24.34% 100.00%
Tax -42,528 -58,970 -54,198 -55,678 -69,618 -78,252 -24,238 9.82%
  YoY % 27.88% -8.80% 2.66% 20.02% 11.03% -222.85% -
  Horiz. % 175.46% 243.30% 223.61% 229.71% 287.23% 322.85% 100.00%
NP 128,182 176,808 157,560 160,540 173,564 -49,096 95,560 5.01%
  YoY % -27.50% 12.22% -1.86% -7.50% 453.52% -151.38% -
  Horiz. % 134.14% 185.02% 164.88% 168.00% 181.63% -51.38% 100.00%
NP to SH 125,692 174,420 155,054 158,464 164,450 -29,550 95,560 4.67%
  YoY % -27.94% 12.49% -2.15% -3.64% 656.51% -130.92% -
  Horiz. % 131.53% 182.52% 162.26% 165.83% 172.09% -30.92% 100.00%
Tax Rate 24.91 % 25.01 % 25.59 % 25.75 % 28.63 % 268.39 % 20.23 % 3.53%
  YoY % -0.40% -2.27% -0.62% -10.06% -89.33% 1,226.69% -
  Horiz. % 123.13% 123.63% 126.50% 127.29% 141.52% 1,326.69% 100.00%
Total Cost 1,357,186 1,487,412 1,408,254 1,391,182 1,263,674 687,454 620,696 13.92%
  YoY % -8.76% 5.62% 1.23% 10.09% 83.82% 10.76% -
  Horiz. % 218.66% 239.64% 226.88% 224.13% 203.59% 110.76% 100.00%
Net Worth 1,638,413 1,578,283 145,648,110 1,378,406 1,061,405 530,704 559,502 19.60%
  YoY % 3.81% -98.92% 10,466.41% 29.87% 100.00% -5.15% -
  Horiz. % 292.83% 282.09% 26,031.73% 246.36% 189.71% 94.85% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 66,269 65,407 64,560 - - - - -
  YoY % 1.32% 1.31% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.65% 101.31% 100.00% - - - -
Div Payout % 52.72 % 37.50 % 41.64 % - % - % - % - % -
  YoY % 40.59% -9.94% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.61% 90.06% 100.00% - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,638,413 1,578,283 145,648,110 1,378,406 1,061,405 530,704 559,502 19.60%
  YoY % 3.81% -98.92% 10,466.41% 29.87% 100.00% -5.15% -
  Horiz. % 292.83% 282.09% 26,031.73% 246.36% 189.71% 94.85% 100.00%
NOSH 1,104,499 1,090,125 1,076,005 1,045,277 976,543 854,046 850,177 4.46%
  YoY % 1.32% 1.31% 2.94% 7.04% 14.34% 0.45% -
  Horiz. % 129.91% 128.22% 126.56% 122.95% 114.86% 100.46% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 8.63 % 10.62 % 10.06 % 10.35 % 12.08 % -7.69 % 13.34 % -7.00%
  YoY % -18.74% 5.57% -2.80% -14.32% 257.09% -157.65% -
  Horiz. % 64.69% 79.61% 75.41% 77.59% 90.55% -57.65% 100.00%
ROE 7.67 % 11.05 % 0.11 % 11.50 % 15.49 % -5.57 % 17.08 % -12.49%
  YoY % -30.59% 9,945.46% -99.04% -25.76% 378.10% -132.61% -
  Horiz. % 44.91% 64.70% 0.64% 67.33% 90.69% -32.61% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 134.48 152.66 145.52 148.45 147.18 74.75 84.25 8.10%
  YoY % -11.91% 4.91% -1.97% 0.86% 96.90% -11.28% -
  Horiz. % 159.62% 181.20% 172.72% 176.20% 174.69% 88.72% 100.00%
EPS 11.38 16.00 14.40 15.16 16.84 -3.46 11.24 0.21%
  YoY % -28.88% 11.11% -5.01% -9.98% 586.71% -130.78% -
  Horiz. % 101.25% 142.35% 128.11% 134.88% 149.82% -30.78% 100.00%
DPS 6.00 6.00 6.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 1.4834 1.4478 135.3600 1.3187 1.0869 0.6214 0.6581 14.50%
  YoY % 2.46% -98.93% 10,164.66% 21.33% 74.91% -5.58% -
  Horiz. % 225.41% 220.00% 20,568.30% 200.38% 165.16% 94.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 133.91 150.04 141.17 139.90 129.58 57.55 64.57 12.92%
  YoY % -10.75% 6.28% 0.91% 7.96% 125.16% -10.87% -
  Horiz. % 207.39% 232.37% 218.63% 216.66% 200.68% 89.13% 100.00%
EPS 11.33 15.72 13.98 14.29 14.83 -2.66 8.62 4.66%
  YoY % -27.93% 12.45% -2.17% -3.64% 657.52% -130.86% -
  Horiz. % 131.44% 182.37% 162.18% 165.78% 172.04% -30.86% 100.00%
DPS 5.97 5.90 5.82 0.00 0.00 0.00 0.00 -
  YoY % 1.19% 1.37% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.58% 101.37% 100.00% - - - -
NAPS 1.4771 1.4229 131.3103 1.2427 0.9569 0.4785 0.5044 19.60%
  YoY % 3.81% -98.92% 10,466.53% 29.87% 99.98% -5.13% -
  Horiz. % 292.84% 282.10% 26,032.97% 246.37% 189.71% 94.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.5800 2.8000 2.2100 2.9000 2.1100 1.2100 1.8100 -
P/RPS 1.92 1.83 1.52 1.95 1.43 1.62 2.15 -1.87%
  YoY % 4.92% 20.39% -22.05% 36.36% -11.73% -24.65% -
  Horiz. % 89.30% 85.12% 70.70% 90.70% 66.51% 75.35% 100.00%
P/EPS 22.67 17.50 15.34 19.13 12.53 -34.97 16.10 5.87%
  YoY % 29.54% 14.08% -19.81% 52.67% 135.83% -317.20% -
  Horiz. % 140.81% 108.70% 95.28% 118.82% 77.83% -217.20% 100.00%
EY 4.41 5.71 6.52 5.23 7.98 -2.86 6.21 -5.54%
  YoY % -22.77% -12.42% 24.67% -34.46% 379.02% -146.05% -
  Horiz. % 71.01% 91.95% 104.99% 84.22% 128.50% -46.05% 100.00%
DY 2.33 2.14 2.71 0.00 0.00 0.00 0.00 -
  YoY % 8.88% -21.03% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.98% 78.97% 100.00% - - - -
P/NAPS 1.74 1.93 0.02 2.20 1.94 1.95 2.75 -7.34%
  YoY % -9.84% 9,550.00% -99.09% 13.40% -0.51% -29.09% -
  Horiz. % 63.27% 70.18% 0.73% 80.00% 70.55% 70.91% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 14/08/14 28/08/13 14/08/12 24/08/11 24/08/10 28/08/09 28/08/08 -
Price 2.3900 2.5500 2.4500 2.7600 2.1200 1.4800 1.6000 -
P/RPS 1.78 1.67 1.68 1.86 1.44 1.98 1.90 -1.08%
  YoY % 6.59% -0.60% -9.68% 29.17% -27.27% 4.21% -
  Horiz. % 93.68% 87.89% 88.42% 97.89% 75.79% 104.21% 100.00%
P/EPS 21.00 15.94 17.00 18.21 12.59 -42.77 14.23 6.70%
  YoY % 31.74% -6.24% -6.64% 44.64% 129.44% -400.56% -
  Horiz. % 147.58% 112.02% 119.47% 127.97% 88.48% -300.56% 100.00%
EY 4.76 6.27 5.88 5.49 7.94 -2.34 7.02 -6.27%
  YoY % -24.08% 6.63% 7.10% -30.86% 439.32% -133.33% -
  Horiz. % 67.81% 89.32% 83.76% 78.21% 113.11% -33.33% 100.00%
DY 2.51 2.35 2.45 0.00 0.00 0.00 0.00 -
  YoY % 6.81% -4.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.45% 95.92% 100.00% - - - -
P/NAPS 1.61 1.76 0.02 2.09 1.95 2.38 2.43 -6.63%
  YoY % -8.52% 8,700.00% -99.04% 7.18% -18.07% -2.06% -
  Horiz. % 66.26% 72.43% 0.82% 86.01% 80.25% 97.94% 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.
 


 

326  282  522  1145 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.405+0.285 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 THHEAVY 0.1350.00 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers