Highlights

[MEDIA] YoY Annualized Quarter Result on 2012-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 14-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     86.67%    YoY -     -2.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,390,416 1,485,368 1,664,220 1,565,814 1,551,722 1,437,238 638,358 13.85%
  YoY % -6.39% -10.75% 6.28% 0.91% 7.97% 125.15% -
  Horiz. % 217.81% 232.69% 260.70% 245.29% 243.08% 225.15% 100.00%
PBT 166,280 170,710 235,778 211,758 216,218 243,182 29,156 33.65%
  YoY % -2.60% -27.60% 11.34% -2.06% -11.09% 734.07% -
  Horiz. % 570.31% 585.51% 808.68% 726.29% 741.59% 834.07% 100.00%
Tax -42,980 -42,528 -58,970 -54,198 -55,678 -69,618 -78,252 -9.50%
  YoY % -1.06% 27.88% -8.80% 2.66% 20.02% 11.03% -
  Horiz. % 54.93% 54.35% 75.36% 69.26% 71.15% 88.97% 100.00%
NP 123,300 128,182 176,808 157,560 160,540 173,564 -49,096 -
  YoY % -3.81% -27.50% 12.22% -1.86% -7.50% 453.52% -
  Horiz. % -251.14% -261.08% -360.13% -320.92% -326.99% -353.52% 100.00%
NP to SH 125,652 125,692 174,420 155,054 158,464 164,450 -29,550 -
  YoY % -0.03% -27.94% 12.49% -2.15% -3.64% 656.51% -
  Horiz. % -425.22% -425.35% -590.25% -524.72% -536.26% -556.51% 100.00%
Tax Rate 25.85 % 24.91 % 25.01 % 25.59 % 25.75 % 28.63 % 268.39 % -32.28%
  YoY % 3.77% -0.40% -2.27% -0.62% -10.06% -89.33% -
  Horiz. % 9.63% 9.28% 9.32% 9.53% 9.59% 10.67% 100.00%
Total Cost 1,267,116 1,357,186 1,487,412 1,408,254 1,391,182 1,263,674 687,454 10.72%
  YoY % -6.64% -8.76% 5.62% 1.23% 10.09% 83.82% -
  Horiz. % 184.32% 197.42% 216.37% 204.85% 202.37% 183.82% 100.00%
Net Worth 1,600,117 1,638,413 1,578,283 145,648,110 1,378,406 1,061,405 530,704 20.18%
  YoY % -2.34% 3.81% -98.92% 10,466.41% 29.87% 100.00% -
  Horiz. % 301.51% 308.72% 297.39% 27,444.30% 259.73% 200.00% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 66,551 66,269 65,407 64,560 - - - -
  YoY % 0.42% 1.32% 1.31% 0.00% 0.00% 0.00% -
  Horiz. % 103.08% 102.65% 101.31% 100.00% - - -
Div Payout % 52.96 % 52.72 % 37.50 % 41.64 % - % - % - % -
  YoY % 0.46% 40.59% -9.94% 0.00% 0.00% 0.00% -
  Horiz. % 127.19% 126.61% 90.06% 100.00% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,600,117 1,638,413 1,578,283 145,648,110 1,378,406 1,061,405 530,704 20.18%
  YoY % -2.34% 3.81% -98.92% 10,466.41% 29.87% 100.00% -
  Horiz. % 301.51% 308.72% 297.39% 27,444.30% 259.73% 200.00% 100.00%
NOSH 1,109,190 1,104,499 1,090,125 1,076,005 1,045,277 976,543 854,046 4.45%
  YoY % 0.42% 1.32% 1.31% 2.94% 7.04% 14.34% -
  Horiz. % 129.87% 129.33% 127.64% 125.99% 122.39% 114.34% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.87 % 8.63 % 10.62 % 10.06 % 10.35 % 12.08 % -7.69 % -
  YoY % 2.78% -18.74% 5.57% -2.80% -14.32% 257.09% -
  Horiz. % -115.34% -112.22% -138.10% -130.82% -134.59% -157.09% 100.00%
ROE 7.85 % 7.67 % 11.05 % 0.11 % 11.50 % 15.49 % -5.57 % -
  YoY % 2.35% -30.59% 9,945.46% -99.04% -25.76% 378.10% -
  Horiz. % -140.93% -137.70% -198.38% -1.97% -206.46% -278.10% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 125.35 134.48 152.66 145.52 148.45 147.18 74.75 8.99%
  YoY % -6.79% -11.91% 4.91% -1.97% 0.86% 96.90% -
  Horiz. % 167.69% 179.91% 204.23% 194.68% 198.60% 196.90% 100.00%
EPS 11.32 11.38 16.00 14.40 15.16 16.84 -3.46 -
  YoY % -0.53% -28.88% 11.11% -5.01% -9.98% 586.71% -
  Horiz. % -327.17% -328.90% -462.43% -416.18% -438.15% -486.71% 100.00%
DPS 6.00 6.00 6.00 6.00 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% 100.00% - - -
NAPS 1.4426 1.4834 1.4478 135.3600 1.3187 1.0869 0.6214 15.06%
  YoY % -2.75% 2.46% -98.93% 10,164.66% 21.33% 74.91% -
  Horiz. % 232.15% 238.72% 232.99% 21,783.07% 212.21% 174.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 125.35 133.91 150.04 141.17 139.90 129.58 57.55 13.85%
  YoY % -6.39% -10.75% 6.28% 0.91% 7.96% 125.16% -
  Horiz. % 217.81% 232.68% 260.71% 245.30% 243.09% 225.16% 100.00%
EPS 11.32 11.33 15.72 13.98 14.29 14.83 -2.66 -
  YoY % -0.09% -27.93% 12.45% -2.17% -3.64% 657.52% -
  Horiz. % -425.56% -425.94% -590.98% -525.56% -537.22% -557.52% 100.00%
DPS 6.00 5.97 5.90 5.82 0.00 0.00 0.00 -
  YoY % 0.50% 1.19% 1.37% 0.00% 0.00% 0.00% -
  Horiz. % 103.09% 102.58% 101.37% 100.00% - - -
NAPS 1.4426 1.4771 1.4229 131.3103 1.2427 0.9569 0.4785 20.18%
  YoY % -2.34% 3.81% -98.92% 10,466.53% 29.87% 99.98% -
  Horiz. % 301.48% 308.69% 297.37% 27,442.07% 259.71% 199.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.4600 2.5800 2.8000 2.2100 2.9000 2.1100 1.2100 -
P/RPS 1.16 1.92 1.83 1.52 1.95 1.43 1.62 -5.41%
  YoY % -39.58% 4.92% 20.39% -22.05% 36.36% -11.73% -
  Horiz. % 71.60% 118.52% 112.96% 93.83% 120.37% 88.27% 100.00%
P/EPS 12.89 22.67 17.50 15.34 19.13 12.53 -34.97 -
  YoY % -43.14% 29.54% 14.08% -19.81% 52.67% 135.83% -
  Horiz. % -36.86% -64.83% -50.04% -43.87% -54.70% -35.83% 100.00%
EY 7.76 4.41 5.71 6.52 5.23 7.98 -2.86 -
  YoY % 75.96% -22.77% -12.42% 24.67% -34.46% 379.02% -
  Horiz. % -271.33% -154.20% -199.65% -227.97% -182.87% -279.02% 100.00%
DY 4.11 2.33 2.14 2.71 0.00 0.00 0.00 -
  YoY % 76.39% 8.88% -21.03% 0.00% 0.00% 0.00% -
  Horiz. % 151.66% 85.98% 78.97% 100.00% - - -
P/NAPS 1.01 1.74 1.93 0.02 2.20 1.94 1.95 -10.38%
  YoY % -41.95% -9.84% 9,550.00% -99.09% 13.40% -0.51% -
  Horiz. % 51.79% 89.23% 98.97% 1.03% 112.82% 99.49% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 13/08/15 14/08/14 28/08/13 14/08/12 24/08/11 24/08/10 28/08/09 -
Price 1.1400 2.3900 2.5500 2.4500 2.7600 2.1200 1.4800 -
P/RPS 0.91 1.78 1.67 1.68 1.86 1.44 1.98 -12.15%
  YoY % -48.88% 6.59% -0.60% -9.68% 29.17% -27.27% -
  Horiz. % 45.96% 89.90% 84.34% 84.85% 93.94% 72.73% 100.00%
P/EPS 10.06 21.00 15.94 17.00 18.21 12.59 -42.77 -
  YoY % -52.10% 31.74% -6.24% -6.64% 44.64% 129.44% -
  Horiz. % -23.52% -49.10% -37.27% -39.75% -42.58% -29.44% 100.00%
EY 9.94 4.76 6.27 5.88 5.49 7.94 -2.34 -
  YoY % 108.82% -24.08% 6.63% 7.10% -30.86% 439.32% -
  Horiz. % -424.79% -203.42% -267.95% -251.28% -234.62% -339.32% 100.00%
DY 5.26 2.51 2.35 2.45 0.00 0.00 0.00 -
  YoY % 109.56% 6.81% -4.08% 0.00% 0.00% 0.00% -
  Horiz. % 214.69% 102.45% 95.92% 100.00% - - -
P/NAPS 0.79 1.61 1.76 0.02 2.09 1.95 2.38 -16.78%
  YoY % -50.93% -8.52% 8,700.00% -99.04% 7.18% -18.07% -
  Horiz. % 33.19% 67.65% 73.95% 0.84% 87.82% 81.93% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers