Highlights

[MEDIA] YoY Annualized Quarter Result on 2012-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     17.08%    YoY -     2.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,414,101 1,496,376 1,695,182 1,626,824 1,591,105 1,513,829 700,708 12.41%
  YoY % -5.50% -11.73% 4.20% 2.24% 5.10% 116.04% -
  Horiz. % 201.81% 213.55% 241.92% 232.17% 227.07% 216.04% 100.00%
PBT 192,402 189,596 271,176 246,092 241,100 287,902 85,628 14.44%
  YoY % 1.48% -30.08% 10.19% 2.07% -16.26% 236.22% -
  Horiz. % 224.70% 221.42% 316.69% 287.40% 281.57% 336.22% 100.00%
Tax -50,069 -47,370 -67,864 -62,500 -61,942 -73,952 -103,186 -11.35%
  YoY % -5.70% 30.20% -8.58% -0.90% 16.24% 28.33% -
  Horiz. % 48.52% 45.91% 65.77% 60.57% 60.03% 71.67% 100.00%
NP 142,333 142,225 203,312 183,592 179,157 213,950 -17,558 -
  YoY % 0.08% -30.05% 10.74% 2.48% -16.26% 1,318.49% -
  Horiz. % -810.62% -810.00% -1,157.90% -1,045.59% -1,020.34% -1,218.49% 100.00%
NP to SH 142,652 140,029 200,968 181,530 176,805 205,458 3,316 87.13%
  YoY % 1.87% -30.32% 10.71% 2.67% -13.95% 6,095.98% -
  Horiz. % 4,301.93% 4,222.84% 6,060.55% 5,474.39% 5,331.89% 6,195.98% 100.00%
Tax Rate 26.02 % 24.99 % 25.03 % 25.40 % 25.69 % 25.69 % 120.51 % -22.54%
  YoY % 4.12% -0.16% -1.46% -1.13% 0.00% -78.68% -
  Horiz. % 21.59% 20.74% 20.77% 21.08% 21.32% 21.32% 100.00%
Total Cost 1,271,768 1,354,150 1,491,870 1,443,232 1,411,948 1,299,878 718,266 9.99%
  YoY % -6.08% -9.23% 3.37% 2.22% 8.62% 80.97% -
  Horiz. % 177.06% 188.53% 207.70% 200.93% 196.58% 180.97% 100.00%
Net Worth 1,610,987 1,649,176 1,611,709 143,034,782 1,348,490 1,145,162 508,119 21.19%
  YoY % -2.32% 2.32% -98.87% 10,507.03% 17.76% 125.37% -
  Horiz. % 317.05% 324.56% 317.19% 28,149.81% 265.39% 225.37% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 73,946 88,439 87,314 86,126 153,865 52,546 - -
  YoY % -16.39% 1.29% 1.38% -44.02% 192.81% 0.00% -
  Horiz. % 140.72% 168.31% 166.16% 163.90% 292.81% 100.00% -
Div Payout % 51.84 % 63.16 % 43.45 % 47.44 % 87.03 % 25.58 % - % -
  YoY % -17.92% 45.36% -8.41% -45.49% 240.23% 0.00% -
  Horiz. % 202.66% 246.91% 169.86% 185.46% 340.23% 100.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,610,987 1,649,176 1,611,709 143,034,782 1,348,490 1,145,162 508,119 21.19%
  YoY % -2.32% 2.32% -98.87% 10,507.03% 17.76% 125.37% -
  Horiz. % 317.05% 324.56% 317.19% 28,149.81% 265.39% 225.37% 100.00%
NOSH 1,109,190 1,105,494 1,091,426 1,076,582 1,049,082 985,255 857,586 4.38%
  YoY % 0.33% 1.29% 1.38% 2.62% 6.48% 14.89% -
  Horiz. % 129.34% 128.91% 127.27% 125.54% 122.33% 114.89% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.07 % 9.50 % 11.99 % 11.29 % 11.26 % 14.13 % -2.51 % -
  YoY % 6.00% -20.77% 6.20% 0.27% -20.31% 662.95% -
  Horiz. % -401.20% -378.49% -477.69% -449.80% -448.61% -562.95% 100.00%
ROE 8.85 % 8.49 % 12.47 % 0.13 % 13.11 % 17.94 % 0.65 % 54.50%
  YoY % 4.24% -31.92% 9,492.31% -99.01% -26.92% 2,660.00% -
  Horiz. % 1,361.54% 1,306.15% 1,918.46% 20.00% 2,016.92% 2,760.00% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 127.49 135.36 155.32 151.11 151.67 153.65 81.71 7.69%
  YoY % -5.81% -12.85% 2.79% -0.37% -1.29% 88.04% -
  Horiz. % 156.03% 165.66% 190.09% 184.93% 185.62% 188.04% 100.00%
EPS 12.87 12.67 18.41 16.87 16.85 20.85 0.39 79.05%
  YoY % 1.58% -31.18% 9.13% 0.12% -19.18% 5,246.15% -
  Horiz. % 3,300.00% 3,248.72% 4,720.51% 4,325.64% 4,320.51% 5,346.15% 100.00%
DPS 6.67 8.00 8.00 8.00 14.67 5.33 0.00 -
  YoY % -16.62% 0.00% 0.00% -45.47% 175.23% 0.00% -
  Horiz. % 125.14% 150.09% 150.09% 150.09% 275.23% 100.00% -
NAPS 1.4524 1.4918 1.4767 132.8600 1.2854 1.1623 0.5925 16.11%
  YoY % -2.64% 1.02% -98.89% 10,236.08% 10.59% 96.17% -
  Horiz. % 245.13% 251.78% 249.23% 22,423.63% 216.95% 196.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 127.49 134.91 152.83 146.67 143.45 136.48 63.17 12.41%
  YoY % -5.50% -11.73% 4.20% 2.24% 5.11% 116.05% -
  Horiz. % 201.82% 213.57% 241.93% 232.18% 227.09% 216.05% 100.00%
EPS 12.87 12.62 18.12 16.37 15.94 18.52 0.30 87.05%
  YoY % 1.98% -30.35% 10.69% 2.70% -13.93% 6,073.33% -
  Horiz. % 4,290.00% 4,206.67% 6,040.00% 5,456.67% 5,313.33% 6,173.33% 100.00%
DPS 6.67 7.97 7.87 7.76 13.87 4.74 0.00 -
  YoY % -16.31% 1.27% 1.42% -44.05% 192.62% 0.00% -
  Horiz. % 140.72% 168.14% 166.03% 163.71% 292.62% 100.00% -
NAPS 1.4524 1.4868 1.4531 128.9542 1.2157 1.0324 0.4581 21.19%
  YoY % -2.31% 2.32% -98.87% 10,507.40% 17.75% 125.37% -
  Horiz. % 317.05% 324.56% 317.20% 28,149.79% 265.38% 225.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.2000 2.2300 2.7100 2.3300 2.2000 2.1600 1.6100 -
P/RPS 0.94 1.65 1.74 1.54 1.45 1.41 1.97 -11.60%
  YoY % -43.03% -5.17% 12.99% 6.21% 2.84% -28.43% -
  Horiz. % 47.72% 83.76% 88.32% 78.17% 73.60% 71.57% 100.00%
P/EPS 9.33 17.61 14.72 13.82 13.05 10.36 416.38 -46.89%
  YoY % -47.02% 19.63% 6.51% 5.90% 25.97% -97.51% -
  Horiz. % 2.24% 4.23% 3.54% 3.32% 3.13% 2.49% 100.00%
EY 10.72 5.68 6.79 7.24 7.66 9.65 0.24 88.31%
  YoY % 88.73% -16.35% -6.22% -5.48% -20.62% 3,920.83% -
  Horiz. % 4,466.67% 2,366.67% 2,829.17% 3,016.67% 3,191.67% 4,020.83% 100.00%
DY 5.56 3.59 2.95 3.43 6.67 2.47 0.00 -
  YoY % 54.87% 21.69% -13.99% -48.58% 170.04% 0.00% -
  Horiz. % 225.10% 145.34% 119.43% 138.87% 270.04% 100.00% -
P/NAPS 0.83 1.49 1.84 0.02 1.71 1.86 2.72 -17.94%
  YoY % -44.30% -19.02% 9,100.00% -98.83% -8.06% -31.62% -
  Horiz. % 30.51% 54.78% 67.65% 0.74% 62.87% 68.38% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 06/11/14 18/11/13 22/11/12 18/11/11 16/11/10 26/11/09 -
Price 1.3400 1.9100 2.6700 2.4400 2.6000 2.2200 1.7400 -
P/RPS 1.05 1.41 1.72 1.61 1.71 1.44 2.13 -11.12%
  YoY % -25.53% -18.02% 6.83% -5.85% 18.75% -32.39% -
  Horiz. % 49.30% 66.20% 80.75% 75.59% 80.28% 67.61% 100.00%
P/EPS 10.42 15.08 14.50 14.47 15.43 10.65 450.00 -46.60%
  YoY % -30.90% 4.00% 0.21% -6.22% 44.88% -97.63% -
  Horiz. % 2.32% 3.35% 3.22% 3.22% 3.43% 2.37% 100.00%
EY 9.60 6.63 6.90 6.91 6.48 9.39 0.22 87.58%
  YoY % 44.80% -3.91% -0.14% 6.64% -30.99% 4,168.18% -
  Horiz. % 4,363.64% 3,013.64% 3,136.36% 3,140.91% 2,945.45% 4,268.18% 100.00%
DY 4.98 4.19 3.00 3.28 5.64 2.40 0.00 -
  YoY % 18.85% 39.67% -8.54% -41.84% 135.00% 0.00% -
  Horiz. % 207.50% 174.58% 125.00% 136.67% 235.00% 100.00% -
P/NAPS 0.92 1.28 1.81 0.02 2.02 1.91 2.94 -17.60%
  YoY % -28.12% -29.28% 8,950.00% -99.01% 5.76% -35.03% -
  Horiz. % 31.29% 43.54% 61.56% 0.68% 68.71% 64.97% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers