Highlights

[MEDIA] YoY 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 -     27.72%    YoY -     21.24%
Quarter Report


View:


Show?  YoY % Horiz. %

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 388,580 466,274 447,623 421,672 394,947 178,002 198,542 11.84%
  YoY % -16.66% 4.17% 6.15% 6.77% 121.88% -10.35% -
  Horiz. % 195.72% 234.85% 225.46% 212.38% 198.92% 89.65% 100.00%
PBT 48,988 81,247 77,155 60,548 62,924 23,937 37,414 4.59%
  YoY % -39.70% 5.30% 27.43% -3.78% 162.87% -36.02% -
  Horiz. % 130.93% 217.16% 206.22% 161.83% 168.18% 63.98% 100.00%
Tax -12,459 -20,623 -19,777 -15,454 -23,017 -19,554 -6,698 10.89%
  YoY % 39.59% -4.28% -27.97% 32.86% -17.71% -191.94% -
  Horiz. % 186.01% 307.90% 295.27% 230.73% 343.64% 291.94% 100.00%
NP 36,529 60,624 57,378 45,094 39,907 4,383 30,716 2.93%
  YoY % -39.74% 5.66% 27.24% 13.00% 810.50% -85.73% -
  Horiz. % 118.92% 197.37% 186.80% 146.81% 129.92% 14.27% 100.00%
NP to SH 35,830 60,103 56,761 44,439 36,653 8,456 30,716 2.60%
  YoY % -40.39% 5.89% 27.73% 21.24% 333.46% -72.47% -
  Horiz. % 116.65% 195.67% 184.79% 144.68% 119.33% 27.53% 100.00%
Tax Rate 25.43 % 25.38 % 25.63 % 25.52 % 36.58 % 81.69 % 17.90 % 6.02%
  YoY % 0.20% -0.98% 0.43% -30.24% -55.22% 356.37% -
  Horiz. % 142.07% 141.79% 143.18% 142.57% 204.36% 456.37% 100.00%
Total Cost 352,051 405,650 390,245 376,578 355,040 173,619 167,826 13.14%
  YoY % -13.21% 3.95% 3.63% 6.07% 104.49% 3.45% -
  Horiz. % 209.77% 241.71% 232.53% 224.39% 211.55% 103.45% 100.00%
Net Worth 1,640,438 1,576,397 145,583,776 1,378,863 1,062,350 530,763 559,950 19.61%
  YoY % 4.06% -98.92% 10,458.24% 29.79% 100.16% -5.21% -
  Horiz. % 292.96% 281.52% 25,999.42% 246.25% 189.72% 94.79% 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 33,175 32,664 32,265 - - - - -
  YoY % 1.57% 1.24% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.82% 101.24% 100.00% - - - -
Div Payout % 92.59 % 54.35 % 56.85 % - % - % - % - % -
  YoY % 70.36% -4.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 162.87% 95.60% 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 1,640,438 1,576,397 145,583,776 1,378,863 1,062,350 530,763 559,950 19.61%
  YoY % 4.06% -98.92% 10,458.24% 29.79% 100.16% -5.21% -
  Horiz. % 292.96% 281.52% 25,999.42% 246.25% 189.72% 94.79% 100.00%
NOSH 1,105,864 1,088,822 1,075,530 1,045,623 977,413 854,141 850,858 4.46%
  YoY % 1.57% 1.24% 2.86% 6.98% 14.43% 0.39% -
  Horiz. % 129.97% 127.97% 126.41% 122.89% 114.87% 100.39% 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 9.40 % 13.00 % 12.82 % 10.69 % 10.10 % 2.46 % 15.47 % -7.96%
  YoY % -27.69% 1.40% 19.93% 5.84% 310.57% -84.10% -
  Horiz. % 60.76% 84.03% 82.87% 69.10% 65.29% 15.90% 100.00%
ROE 2.18 % 3.81 % 0.04 % 3.22 % 3.45 % 1.59 % 5.49 % -14.26%
  YoY % -42.78% 9,425.00% -98.76% -6.67% 116.98% -71.04% -
  Horiz. % 39.71% 69.40% 0.73% 58.65% 62.84% 28.96% 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 35.14 42.82 41.62 40.33 40.41 20.84 23.33 7.06%
  YoY % -17.94% 2.88% 3.20% -0.20% 93.91% -10.67% -
  Horiz. % 150.62% 183.54% 178.40% 172.87% 173.21% 89.33% 100.00%
EPS 3.24 5.52 5.28 4.25 3.75 0.99 3.61 -1.79%
  YoY % -41.30% 4.55% 24.24% 13.33% 278.79% -72.58% -
  Horiz. % 89.75% 152.91% 146.26% 117.73% 103.88% 27.42% 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 35.03 42.04 40.36 38.02 35.61 16.05 17.90 11.83%
  YoY % -16.67% 4.16% 6.15% 6.77% 121.87% -10.34% -
  Horiz. % 195.70% 234.86% 225.47% 212.40% 198.94% 89.66% 100.00%
EPS 3.23 5.42 5.12 4.01 3.30 0.76 2.77 2.59%
  YoY % -40.41% 5.86% 27.68% 21.52% 334.21% -72.56% -
  Horiz. % 116.61% 195.67% 184.84% 144.77% 119.13% 27.44% 100.00%
DPS 2.99 2.94 2.91 0.00 0.00 0.00 0.00 -
  YoY % 1.70% 1.03% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.75% 101.03% 100.00% - - - -
NAPS 1.4790 1.4212 131.2523 1.2431 0.9578 0.4785 0.5048 19.61%
  YoY % 4.07% -98.92% 10,458.47% 29.79% 100.17% -5.21% -
  Horiz. % 292.99% 281.54% 26,000.85% 246.26% 189.74% 94.79% 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 7.34 6.54 5.31 7.19 5.22 5.81 7.76 -0.92%
  YoY % 12.23% 23.16% -26.15% 37.74% -10.15% -25.13% -
  Horiz. % 94.59% 84.28% 68.43% 92.65% 67.27% 74.87% 100.00%
P/EPS 79.63 50.72 41.88 68.24 56.27 122.22 50.14 8.01%
  YoY % 57.00% 21.11% -38.63% 21.27% -53.96% 143.76% -
  Horiz. % 158.82% 101.16% 83.53% 136.10% 112.23% 243.76% 100.00%
EY 1.26 1.97 2.39 1.47 1.78 0.82 1.99 -7.33%
  YoY % -36.04% -17.57% 62.59% -17.42% 117.07% -58.79% -
  Horiz. % 63.32% 98.99% 120.10% 73.87% 89.45% 41.21% 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 6.80 5.95 5.89 6.84 5.25 7.10 6.86 -0.15%
  YoY % 14.29% 1.02% -13.89% 30.29% -26.06% 3.50% -
  Horiz. % 99.13% 86.73% 85.86% 99.71% 76.53% 103.50% 100.00%
P/EPS 73.77 46.20 46.42 64.94 56.53 149.49 44.32 8.86%
  YoY % 59.68% -0.47% -28.52% 14.88% -62.18% 237.30% -
  Horiz. % 166.45% 104.24% 104.74% 146.53% 127.55% 337.30% 100.00%
EY 1.36 2.16 2.15 1.54 1.77 0.67 2.26 -8.11%
  YoY % -37.04% 0.47% 39.61% -12.99% 164.18% -70.35% -
  Horiz. % 60.18% 95.58% 95.13% 68.14% 78.32% 29.65% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers