Highlights

[MEDIA] YoY Cumulative 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 -     127.72%    YoY -     -3.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 742,684 832,110 782,907 775,861 718,619 319,179 358,128 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 85,355 117,889 105,879 108,109 121,591 14,578 59,899 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 -21,264 -29,485 -27,099 -27,839 -34,809 -39,126 -12,119 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 64,091 88,404 78,780 80,270 86,782 -24,548 47,780 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 62,846 87,210 77,527 79,232 82,225 -14,775 47,780 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 678,593 743,706 704,127 695,591 631,837 343,727 310,348 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 33,134 32,703 32,280 - - - - -
  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 3.84 % 5.53 % 0.05 % 5.75 % 7.75 % -2.78 % 8.54 % -12.47%
  YoY % -30.56% 10,960.00% -99.13% -25.81% 378.78% -132.55% -
  Horiz. % 44.96% 64.75% 0.59% 67.33% 90.75% -32.55% 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 67.24 76.33 72.76 74.23 73.59 37.37 42.12 8.10%
  YoY % -11.91% 4.91% -1.98% 0.87% 96.92% -11.28% -
  Horiz. % 159.64% 181.22% 172.74% 176.23% 174.72% 88.72% 100.00%
EPS 5.69 8.00 7.20 7.58 8.42 -1.73 5.62 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 3.00 3.00 3.00 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 66.96 75.02 70.58 69.95 64.79 28.78 32.29 12.92%
  YoY % -10.74% 6.29% 0.90% 7.96% 125.12% -10.87% -
  Horiz. % 207.37% 232.33% 218.58% 216.63% 200.65% 89.13% 100.00%
EPS 5.67 7.86 6.99 7.14 7.41 -1.33 4.31 4.67%
  YoY % -27.86% 12.45% -2.10% -3.64% 657.14% -130.86% -
  Horiz. % 131.55% 182.37% 162.18% 165.66% 171.93% -30.86% 100.00%
DPS 2.99 2.95 2.91 0.00 0.00 0.00 0.00 -
  YoY % 1.36% 1.37% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.75% 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 3.84 3.67 3.04 3.91 2.87 3.24 4.30 -1.87%
  YoY % 4.63% 20.72% -22.25% 36.24% -11.42% -24.65% -
  Horiz. % 89.30% 85.35% 70.70% 90.93% 66.74% 75.35% 100.00%
P/EPS 45.34 35.00 30.67 38.26 25.06 -69.94 32.21 5.86%
  YoY % 29.54% 14.12% -19.84% 52.67% 135.83% -317.14% -
  Horiz. % 140.76% 108.66% 95.22% 118.78% 77.80% -217.14% 100.00%
EY 2.21 2.86 3.26 2.61 3.99 -1.43 3.10 -5.48%
  YoY % -22.73% -12.27% 24.90% -34.59% 379.02% -146.13% -
  Horiz. % 71.29% 92.26% 105.16% 84.19% 128.71% -46.13% 100.00%
DY 1.16 1.07 1.36 0.00 0.00 0.00 0.00 -
  YoY % 8.41% -21.32% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.29% 78.68% 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 3.55 3.34 3.37 3.72 2.88 3.96 3.80 -1.13%
  YoY % 6.29% -0.89% -9.41% 29.17% -27.27% 4.21% -
  Horiz. % 93.42% 87.89% 88.68% 97.89% 75.79% 104.21% 100.00%
P/EPS 42.00 31.88 34.00 36.41 25.18 -85.55 28.47 6.69%
  YoY % 31.74% -6.24% -6.62% 44.60% 129.43% -400.49% -
  Horiz. % 147.52% 111.98% 119.42% 127.89% 88.44% -300.49% 100.00%
EY 2.38 3.14 2.94 2.75 3.97 -1.17 3.51 -6.27%
  YoY % -24.20% 6.80% 6.91% -30.73% 439.32% -133.33% -
  Horiz. % 67.81% 89.46% 83.76% 78.35% 113.11% -33.33% 100.00%
DY 1.26 1.18 1.22 0.00 0.00 0.00 0.00 -
  YoY % 6.78% -3.28% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.28% 96.72% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS