Highlights

[MEDIA] YoY Annualized Quarter Result on 2011-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 18-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     11.57%    YoY -     -13.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,496,376 1,695,182 1,626,824 1,591,105 1,513,829 700,708 763,153 11.87%
  YoY % -11.73% 4.20% 2.24% 5.10% 116.04% -8.18% -
  Horiz. % 196.08% 222.13% 213.17% 208.49% 198.37% 91.82% 100.00%
PBT 189,596 271,176 246,092 241,100 287,902 85,628 142,754 4.84%
  YoY % -30.08% 10.19% 2.07% -16.26% 236.22% -40.02% -
  Horiz. % 132.81% 189.96% 172.39% 168.89% 201.68% 59.98% 100.00%
Tax -47,370 -67,864 -62,500 -61,942 -73,952 -103,186 -34,256 5.55%
  YoY % 30.20% -8.58% -0.90% 16.24% 28.33% -201.22% -
  Horiz. % 138.28% 198.11% 182.45% 180.82% 215.88% 301.22% 100.00%
NP 142,225 203,312 183,592 179,157 213,950 -17,558 108,498 4.61%
  YoY % -30.05% 10.74% 2.48% -16.26% 1,318.49% -116.18% -
  Horiz. % 131.08% 187.39% 169.21% 165.12% 197.19% -16.18% 100.00%
NP to SH 140,029 200,968 181,530 176,805 205,458 3,316 108,498 4.34%
  YoY % -30.32% 10.71% 2.67% -13.95% 6,095.98% -96.94% -
  Horiz. % 129.06% 185.23% 167.31% 162.96% 189.37% 3.06% 100.00%
Tax Rate 24.99 % 25.03 % 25.40 % 25.69 % 25.69 % 120.51 % 24.00 % 0.68%
  YoY % -0.16% -1.46% -1.13% 0.00% -78.68% 402.13% -
  Horiz. % 104.12% 104.29% 105.83% 107.04% 107.04% 502.13% 100.00%
Total Cost 1,354,150 1,491,870 1,443,232 1,411,948 1,299,878 718,266 654,654 12.87%
  YoY % -9.23% 3.37% 2.22% 8.62% 80.97% 9.72% -
  Horiz. % 206.85% 227.89% 220.46% 215.68% 198.56% 109.72% 100.00%
Net Worth 1,649,176 1,611,709 143,034,782 1,348,490 1,145,162 508,119 546,392 20.21%
  YoY % 2.32% -98.87% 10,507.03% 17.76% 125.37% -7.00% -
  Horiz. % 301.83% 294.97% 26,178.03% 246.80% 209.59% 93.00% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 88,439 87,314 86,126 153,865 52,546 - - -
  YoY % 1.29% 1.38% -44.02% 192.81% 0.00% 0.00% -
  Horiz. % 168.31% 166.16% 163.90% 292.81% 100.00% - -
Div Payout % 63.16 % 43.45 % 47.44 % 87.03 % 25.58 % - % - % -
  YoY % 45.36% -8.41% -45.49% 240.23% 0.00% 0.00% -
  Horiz. % 246.91% 169.86% 185.46% 340.23% 100.00% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,649,176 1,611,709 143,034,782 1,348,490 1,145,162 508,119 546,392 20.21%
  YoY % 2.32% -98.87% 10,507.03% 17.76% 125.37% -7.00% -
  Horiz. % 301.83% 294.97% 26,178.03% 246.80% 209.59% 93.00% 100.00%
NOSH 1,105,494 1,091,426 1,076,582 1,049,082 985,255 857,586 847,645 4.52%
  YoY % 1.29% 1.38% 2.62% 6.48% 14.89% 1.17% -
  Horiz. % 130.42% 128.76% 127.01% 123.76% 116.23% 101.17% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.50 % 11.99 % 11.29 % 11.26 % 14.13 % -2.51 % 14.22 % -6.50%
  YoY % -20.77% 6.20% 0.27% -20.31% 662.95% -117.65% -
  Horiz. % 66.81% 84.32% 79.40% 79.18% 99.37% -17.65% 100.00%
ROE 8.49 % 12.47 % 0.13 % 13.11 % 17.94 % 0.65 % 19.86 % -13.20%
  YoY % -31.92% 9,492.31% -99.01% -26.92% 2,660.00% -96.73% -
  Horiz. % 42.75% 62.79% 0.65% 66.01% 90.33% 3.27% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 135.36 155.32 151.11 151.67 153.65 81.71 90.03 7.03%
  YoY % -12.85% 2.79% -0.37% -1.29% 88.04% -9.24% -
  Horiz. % 150.35% 172.52% 167.84% 168.47% 170.67% 90.76% 100.00%
EPS 12.67 18.41 16.87 16.85 20.85 0.39 12.80 -0.17%
  YoY % -31.18% 9.13% 0.12% -19.18% 5,246.15% -96.95% -
  Horiz. % 98.98% 143.83% 131.80% 131.64% 162.89% 3.05% 100.00%
DPS 8.00 8.00 8.00 14.67 5.33 0.00 0.00 -
  YoY % 0.00% 0.00% -45.47% 175.23% 0.00% 0.00% -
  Horiz. % 150.09% 150.09% 150.09% 275.23% 100.00% - -
NAPS 1.4918 1.4767 132.8600 1.2854 1.1623 0.5925 0.6446 15.00%
  YoY % 1.02% -98.89% 10,236.08% 10.59% 96.17% -8.08% -
  Horiz. % 231.43% 229.09% 20,611.23% 199.41% 180.31% 91.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 134.91 152.83 146.67 143.45 136.48 63.17 68.80 11.87%
  YoY % -11.73% 4.20% 2.24% 5.11% 116.05% -8.18% -
  Horiz. % 196.09% 222.14% 213.18% 208.50% 198.37% 91.82% 100.00%
EPS 12.62 18.12 16.37 15.94 18.52 0.30 9.78 4.34%
  YoY % -30.35% 10.69% 2.70% -13.93% 6,073.33% -96.93% -
  Horiz. % 129.04% 185.28% 167.38% 162.99% 189.37% 3.07% 100.00%
DPS 7.97 7.87 7.76 13.87 4.74 0.00 0.00 -
  YoY % 1.27% 1.42% -44.05% 192.62% 0.00% 0.00% -
  Horiz. % 168.14% 166.03% 163.71% 292.62% 100.00% - -
NAPS 1.4868 1.4531 128.9542 1.2157 1.0324 0.4581 0.4926 20.21%
  YoY % 2.32% -98.87% 10,507.40% 17.75% 125.37% -7.00% -
  Horiz. % 301.83% 294.99% 26,178.28% 246.79% 209.58% 93.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.2300 2.7100 2.3300 2.2000 2.1600 1.6100 1.3100 -
P/RPS 1.65 1.74 1.54 1.45 1.41 1.97 1.46 2.06%
  YoY % -5.17% 12.99% 6.21% 2.84% -28.43% 34.93% -
  Horiz. % 113.01% 119.18% 105.48% 99.32% 96.58% 134.93% 100.00%
P/EPS 17.61 14.72 13.82 13.05 10.36 416.38 10.23 9.47%
  YoY % 19.63% 6.51% 5.90% 25.97% -97.51% 3,970.19% -
  Horiz. % 172.14% 143.89% 135.09% 127.57% 101.27% 4,070.19% 100.00%
EY 5.68 6.79 7.24 7.66 9.65 0.24 9.77 -8.64%
  YoY % -16.35% -6.22% -5.48% -20.62% 3,920.83% -97.54% -
  Horiz. % 58.14% 69.50% 74.10% 78.40% 98.77% 2.46% 100.00%
DY 3.59 2.95 3.43 6.67 2.47 0.00 0.00 -
  YoY % 21.69% -13.99% -48.58% 170.04% 0.00% 0.00% -
  Horiz. % 145.34% 119.43% 138.87% 270.04% 100.00% - -
P/NAPS 1.49 1.84 0.02 1.71 1.86 2.72 2.03 -5.02%
  YoY % -19.02% 9,100.00% -98.83% -8.06% -31.62% 33.99% -
  Horiz. % 73.40% 90.64% 0.99% 84.24% 91.63% 133.99% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 06/11/14 18/11/13 22/11/12 18/11/11 16/11/10 26/11/09 24/11/08 -
Price 1.9100 2.6700 2.4400 2.6000 2.2200 1.7400 0.9300 -
P/RPS 1.41 1.72 1.61 1.71 1.44 2.13 1.03 5.37%
  YoY % -18.02% 6.83% -5.85% 18.75% -32.39% 106.80% -
  Horiz. % 136.89% 166.99% 156.31% 166.02% 139.81% 206.80% 100.00%
P/EPS 15.08 14.50 14.47 15.43 10.65 450.00 7.27 12.92%
  YoY % 4.00% 0.21% -6.22% 44.88% -97.63% 6,089.82% -
  Horiz. % 207.43% 199.45% 199.04% 212.24% 146.49% 6,189.82% 100.00%
EY 6.63 6.90 6.91 6.48 9.39 0.22 13.76 -11.45%
  YoY % -3.91% -0.14% 6.64% -30.99% 4,168.18% -98.40% -
  Horiz. % 48.18% 50.15% 50.22% 47.09% 68.24% 1.60% 100.00%
DY 4.19 3.00 3.28 5.64 2.40 0.00 0.00 -
  YoY % 39.67% -8.54% -41.84% 135.00% 0.00% 0.00% -
  Horiz. % 174.58% 125.00% 136.67% 235.00% 100.00% - -
P/NAPS 1.28 1.81 0.02 2.02 1.91 2.94 1.44 -1.94%
  YoY % -29.28% 8,950.00% -99.01% 5.76% -35.03% 104.17% -
  Horiz. % 88.89% 125.69% 1.39% 140.28% 132.64% 204.17% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers