Highlights

[MEDIA] YoY Cumulative 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 -     273.34%    YoY -     -2.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 695,208 742,684 832,110 782,907 775,861 718,619 319,179 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 83,140 85,355 117,889 105,879 108,109 121,591 14,578 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 -21,490 -21,264 -29,485 -27,099 -27,839 -34,809 -39,126 -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 61,650 64,091 88,404 78,780 80,270 86,782 -24,548 -
  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 62,826 62,846 87,210 77,527 79,232 82,225 -14,775 -
  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 633,558 678,593 743,706 704,127 695,591 631,837 343,727 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 33,275 33,134 32,703 32,280 - - - -
  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 3.93 % 3.84 % 5.53 % 0.05 % 5.75 % 7.75 % -2.78 % -
  YoY % 2.34% -30.56% 10,960.00% -99.13% -25.81% 378.78% -
  Horiz. % -141.37% -138.13% -198.92% -1.80% -206.83% -278.78% 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 62.68 67.24 76.33 72.76 74.23 73.59 37.37 9.00%
  YoY % -6.78% -11.91% 4.91% -1.98% 0.87% 96.92% -
  Horiz. % 167.73% 179.93% 204.25% 194.70% 198.64% 196.92% 100.00%
EPS 5.66 5.69 8.00 7.20 7.58 8.42 -1.73 -
  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 3.00 3.00 3.00 3.00 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 62.68 66.96 75.02 70.58 69.95 64.79 28.78 13.85%
  YoY % -6.39% -10.74% 6.29% 0.90% 7.96% 125.12% -
  Horiz. % 217.79% 232.66% 260.67% 245.24% 243.05% 225.12% 100.00%
EPS 5.66 5.67 7.86 6.99 7.14 7.41 -1.33 -
  YoY % -0.18% -27.86% 12.45% -2.10% -3.64% 657.14% -
  Horiz. % -425.56% -426.32% -590.98% -525.56% -536.84% -557.14% 100.00%
DPS 3.00 2.99 2.95 2.91 0.00 0.00 0.00 -
  YoY % 0.33% 1.36% 1.37% 0.00% 0.00% 0.00% -
  Horiz. % 103.09% 102.75% 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 2.33 3.84 3.67 3.04 3.91 2.87 3.24 -5.34%
  YoY % -39.32% 4.63% 20.72% -22.25% 36.24% -11.42% -
  Horiz. % 71.91% 118.52% 113.27% 93.83% 120.68% 88.58% 100.00%
P/EPS 25.78 45.34 35.00 30.67 38.26 25.06 -69.94 -
  YoY % -43.14% 29.54% 14.12% -19.84% 52.67% 135.83% -
  Horiz. % -36.86% -64.83% -50.04% -43.85% -54.70% -35.83% 100.00%
EY 3.88 2.21 2.86 3.26 2.61 3.99 -1.43 -
  YoY % 75.57% -22.73% -12.27% 24.90% -34.59% 379.02% -
  Horiz. % -271.33% -154.55% -200.00% -227.97% -182.52% -279.02% 100.00%
DY 2.05 1.16 1.07 1.36 0.00 0.00 0.00 -
  YoY % 76.72% 8.41% -21.32% 0.00% 0.00% 0.00% -
  Horiz. % 150.74% 85.29% 78.68% 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 1.82 3.55 3.34 3.37 3.72 2.88 3.96 -12.15%
  YoY % -48.73% 6.29% -0.89% -9.41% 29.17% -27.27% -
  Horiz. % 45.96% 89.65% 84.34% 85.10% 93.94% 72.73% 100.00%
P/EPS 20.13 42.00 31.88 34.00 36.41 25.18 -85.55 -
  YoY % -52.07% 31.74% -6.24% -6.62% 44.60% 129.43% -
  Horiz. % -23.53% -49.09% -37.26% -39.74% -42.56% -29.43% 100.00%
EY 4.97 2.38 3.14 2.94 2.75 3.97 -1.17 -
  YoY % 108.82% -24.20% 6.80% 6.91% -30.73% 439.32% -
  Horiz. % -424.79% -203.42% -268.38% -251.28% -235.04% -339.32% 100.00%
DY 2.63 1.26 1.18 1.22 0.00 0.00 0.00 -
  YoY % 108.73% 6.78% -3.28% 0.00% 0.00% 0.00% -
  Horiz. % 215.57% 103.28% 96.72% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS