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.
 


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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS