Highlights

[MEDIA] YoY Cumulative 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 -     67.36%    YoY -     -13.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 1,122,282 1,271,387 1,220,118 1,193,329 1,135,372 525,531 572,365 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 142,197 203,382 184,569 180,825 215,927 64,221 107,066 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 -35,528 -50,898 -46,875 -46,457 -55,464 -77,390 -25,692 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 106,669 152,484 137,694 134,368 160,463 -13,169 81,374 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 105,022 150,726 136,148 132,604 154,094 2,487 81,374 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 1,015,613 1,118,903 1,082,424 1,058,961 974,909 538,700 490,991 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 1,611,709 143,034,777 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 66,329 65,485 64,594 115,399 39,410 - - -
  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 1,611,709 143,034,777 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 6.37 % 9.35 % 0.10 % 9.83 % 13.46 % 0.49 % 14.89 % -13.19%
  YoY % -31.87% 9,250.00% -98.98% -26.97% 2,646.94% -96.71% -
  Horiz. % 42.78% 62.79% 0.67% 66.02% 90.40% 3.29% 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 101.52 116.49 113.33 113.75 115.24 61.28 67.52 7.03%
  YoY % -12.85% 2.79% -0.37% -1.29% 88.05% -9.24% -
  Horiz. % 150.36% 172.53% 167.85% 168.47% 170.68% 90.76% 100.00%
EPS 9.50 13.81 12.65 12.64 15.64 0.29 9.60 -0.17%
  YoY % -31.21% 9.17% 0.08% -19.18% 5,293.10% -96.98% -
  Horiz. % 98.96% 143.85% 131.77% 131.67% 162.92% 3.02% 100.00%
DPS 6.00 6.00 6.00 11.00 4.00 0.00 0.00 -
  YoY % 0.00% 0.00% -45.45% 175.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 275.00% 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 101.18 114.62 110.00 107.59 102.36 47.38 51.60 11.87%
  YoY % -11.73% 4.20% 2.24% 5.11% 116.04% -8.18% -
  Horiz. % 196.09% 222.13% 213.18% 208.51% 198.37% 91.82% 100.00%
EPS 9.47 13.59 12.27 11.96 13.89 0.22 7.34 4.34%
  YoY % -30.32% 10.76% 2.59% -13.89% 6,213.64% -97.00% -
  Horiz. % 129.02% 185.15% 167.17% 162.94% 189.24% 3.00% 100.00%
DPS 5.98 5.90 5.82 10.40 3.55 0.00 0.00 -
  YoY % 1.36% 1.37% -44.04% 192.96% 0.00% 0.00% -
  Horiz. % 168.45% 166.20% 163.94% 292.96% 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 2.20 2.33 2.06 1.93 1.87 2.63 1.94 2.12%
  YoY % -5.58% 13.11% 6.74% 3.21% -28.90% 35.57% -
  Horiz. % 113.40% 120.10% 106.19% 99.48% 96.39% 135.57% 100.00%
P/EPS 23.47 19.62 18.42 17.41 13.81 555.17 13.65 9.45%
  YoY % 19.62% 6.51% 5.80% 26.07% -97.51% 3,967.18% -
  Horiz. % 171.94% 143.74% 134.95% 127.55% 101.17% 4,067.18% 100.00%
EY 4.26 5.10 5.43 5.75 7.24 0.18 7.33 -8.64%
  YoY % -16.47% -6.08% -5.57% -20.58% 3,922.22% -97.54% -
  Horiz. % 58.12% 69.58% 74.08% 78.44% 98.77% 2.46% 100.00%
DY 2.69 2.21 2.58 5.00 1.85 0.00 0.00 -
  YoY % 21.72% -14.34% -48.40% 170.27% 0.00% 0.00% -
  Horiz. % 145.41% 119.46% 139.46% 270.27% 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 1.88 2.29 2.15 2.29 1.93 2.84 1.38 5.29%
  YoY % -17.90% 6.51% -6.11% 18.65% -32.04% 105.80% -
  Horiz. % 136.23% 165.94% 155.80% 165.94% 139.86% 205.80% 100.00%
P/EPS 20.11 19.33 19.29 20.57 14.19 600.00 9.69 12.93%
  YoY % 4.04% 0.21% -6.22% 44.96% -97.64% 6,091.95% -
  Horiz. % 207.53% 199.48% 199.07% 212.28% 146.44% 6,191.95% 100.00%
EY 4.97 5.17 5.18 4.86 7.05 0.17 10.32 -11.46%
  YoY % -3.87% -0.19% 6.58% -31.06% 4,047.06% -98.35% -
  Horiz. % 48.16% 50.10% 50.19% 47.09% 68.31% 1.65% 100.00%
DY 3.14 2.25 2.46 4.23 1.80 0.00 0.00 -
  YoY % 39.56% -8.54% -41.84% 135.00% 0.00% 0.00% -
  Horiz. % 174.44% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers