Highlights

[MEDIA] YoY Cumulative 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 -     75.61%    YoY -     2.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 1,060,576 1,122,282 1,271,387 1,220,118 1,193,329 1,135,372 525,531 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 144,302 142,197 203,382 184,569 180,825 215,927 64,221 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 -37,552 -35,528 -50,898 -46,875 -46,457 -55,464 -77,390 -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 106,750 106,669 152,484 137,694 134,368 160,463 -13,169 -
  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 106,989 105,022 150,726 136,148 132,604 154,094 2,487 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 953,826 1,015,613 1,118,903 1,082,424 1,058,961 974,909 538,700 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 1,611,709 143,034,777 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 55,459 66,329 65,485 64,594 115,399 39,410 - -
  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 1,611,709 143,034,777 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 6.64 % 6.37 % 9.35 % 0.10 % 9.83 % 13.46 % 0.49 % 54.37%
  YoY % 4.24% -31.87% 9,250.00% -98.98% -26.97% 2,646.94% -
  Horiz. % 1,355.10% 1,300.00% 1,908.16% 20.41% 2,006.12% 2,746.94% 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 95.62 101.52 116.49 113.33 113.75 115.24 61.28 7.69%
  YoY % -5.81% -12.85% 2.79% -0.37% -1.29% 88.05% -
  Horiz. % 156.04% 165.67% 190.09% 184.94% 185.62% 188.05% 100.00%
EPS 9.65 9.50 13.81 12.65 12.64 15.64 0.29 79.30%
  YoY % 1.58% -31.21% 9.17% 0.08% -19.18% 5,293.10% -
  Horiz. % 3,327.59% 3,275.86% 4,762.07% 4,362.07% 4,358.62% 5,393.10% 100.00%
DPS 5.00 6.00 6.00 6.00 11.00 4.00 0.00 -
  YoY % -16.67% 0.00% 0.00% -45.45% 175.00% 0.00% -
  Horiz. % 125.00% 150.00% 150.00% 150.00% 275.00% 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 95.62 101.18 114.62 110.00 107.59 102.36 47.38 12.41%
  YoY % -5.50% -11.73% 4.20% 2.24% 5.11% 116.04% -
  Horiz. % 201.82% 213.55% 241.92% 232.17% 227.08% 216.04% 100.00%
EPS 9.65 9.47 13.59 12.27 11.96 13.89 0.22 87.74%
  YoY % 1.90% -30.32% 10.76% 2.59% -13.89% 6,213.64% -
  Horiz. % 4,386.36% 4,304.55% 6,177.27% 5,577.27% 5,436.36% 6,313.64% 100.00%
DPS 5.00 5.98 5.90 5.82 10.40 3.55 0.00 -
  YoY % -16.39% 1.36% 1.37% -44.04% 192.96% 0.00% -
  Horiz. % 140.85% 168.45% 166.20% 163.94% 292.96% 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 1.26 2.20 2.33 2.06 1.93 1.87 2.63 -11.54%
  YoY % -42.73% -5.58% 13.11% 6.74% 3.21% -28.90% -
  Horiz. % 47.91% 83.65% 88.59% 78.33% 73.38% 71.10% 100.00%
P/EPS 12.44 23.47 19.62 18.42 17.41 13.81 555.17 -46.89%
  YoY % -47.00% 19.62% 6.51% 5.80% 26.07% -97.51% -
  Horiz. % 2.24% 4.23% 3.53% 3.32% 3.14% 2.49% 100.00%
EY 8.04 4.26 5.10 5.43 5.75 7.24 0.18 88.31%
  YoY % 88.73% -16.47% -6.08% -5.57% -20.58% 3,922.22% -
  Horiz. % 4,466.67% 2,366.67% 2,833.33% 3,016.67% 3,194.44% 4,022.22% 100.00%
DY 4.17 2.69 2.21 2.58 5.00 1.85 0.00 -
  YoY % 55.02% 21.72% -14.34% -48.40% 170.27% 0.00% -
  Horiz. % 225.41% 145.41% 119.46% 139.46% 270.27% 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 1.40 1.88 2.29 2.15 2.29 1.93 2.84 -11.12%
  YoY % -25.53% -17.90% 6.51% -6.11% 18.65% -32.04% -
  Horiz. % 49.30% 66.20% 80.63% 75.70% 80.63% 67.96% 100.00%
P/EPS 13.89 20.11 19.33 19.29 20.57 14.19 600.00 -46.60%
  YoY % -30.93% 4.04% 0.21% -6.22% 44.96% -97.64% -
  Horiz. % 2.32% 3.35% 3.22% 3.22% 3.43% 2.37% 100.00%
EY 7.20 4.97 5.17 5.18 4.86 7.05 0.17 86.65%
  YoY % 44.87% -3.87% -0.19% 6.58% -31.06% 4,047.06% -
  Horiz. % 4,235.29% 2,923.53% 3,041.18% 3,047.06% 2,858.82% 4,147.06% 100.00%
DY 3.73 3.14 2.25 2.46 4.23 1.80 0.00 -
  YoY % 18.79% 39.56% -8.54% -41.84% 135.00% 0.00% -
  Horiz. % 207.22% 174.44% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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