Highlights

[MEDIA] YoY 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 -     173.34%    YoY -     27.73%
Quarter Report


View:


Show?  YoY % Horiz. %

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 365,819 388,580 466,274 447,623 421,672 394,947 178,002 12.75%
  YoY % -5.86% -16.66% 4.17% 6.15% 6.77% 121.88% -
  Horiz. % 205.51% 218.30% 261.95% 251.47% 236.89% 221.88% 100.00%
PBT 57,336 48,988 81,247 77,155 60,548 62,924 23,937 15.66%
  YoY % 17.04% -39.70% 5.30% 27.43% -3.78% 162.87% -
  Horiz. % 239.53% 204.65% 339.42% 322.33% 252.95% 262.87% 100.00%
Tax -15,036 -12,459 -20,623 -19,777 -15,454 -23,017 -19,554 -4.28%
  YoY % -20.68% 39.59% -4.28% -27.97% 32.86% -17.71% -
  Horiz. % 76.89% 63.72% 105.47% 101.14% 79.03% 117.71% 100.00%
NP 42,300 36,529 60,624 57,378 45,094 39,907 4,383 45.89%
  YoY % 15.80% -39.74% 5.66% 27.24% 13.00% 810.50% -
  Horiz. % 965.09% 833.42% 1,383.16% 1,309.10% 1,028.84% 910.50% 100.00%
NP to SH 43,944 35,830 60,103 56,761 44,439 36,653 8,456 31.59%
  YoY % 22.65% -40.39% 5.89% 27.73% 21.24% 333.46% -
  Horiz. % 519.68% 423.72% 710.77% 671.25% 525.53% 433.46% 100.00%
Tax Rate 26.22 % 25.43 % 25.38 % 25.63 % 25.52 % 36.58 % 81.69 % -17.25%
  YoY % 3.11% 0.20% -0.98% 0.43% -30.24% -55.22% -
  Horiz. % 32.10% 31.13% 31.07% 31.37% 31.24% 44.78% 100.00%
Total Cost 323,519 352,051 405,650 390,245 376,578 355,040 173,619 10.93%
  YoY % -8.10% -13.21% 3.95% 3.63% 6.07% 104.49% -
  Horiz. % 186.34% 202.77% 233.64% 224.77% 216.90% 204.49% 100.00%
Net Worth 1,600,117 1,640,438 1,576,397 145,583,776 1,378,863 1,062,350 530,763 20.18%
  YoY % -2.46% 4.06% -98.92% 10,458.24% 29.79% 100.16% -
  Horiz. % 301.47% 309.07% 297.01% 27,429.12% 259.79% 200.16% 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 33,175 32,664 32,265 - - - -
  YoY % 0.30% 1.57% 1.24% 0.00% 0.00% 0.00% -
  Horiz. % 103.13% 102.82% 101.24% 100.00% - - -
Div Payout % 75.72 % 92.59 % 54.35 % 56.85 % - % - % - % -
  YoY % -18.22% 70.36% -4.40% 0.00% 0.00% 0.00% -
  Horiz. % 133.19% 162.87% 95.60% 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 1,640,438 1,576,397 145,583,776 1,378,863 1,062,350 530,763 20.18%
  YoY % -2.46% 4.06% -98.92% 10,458.24% 29.79% 100.16% -
  Horiz. % 301.47% 309.07% 297.01% 27,429.12% 259.79% 200.16% 100.00%
NOSH 1,109,190 1,105,864 1,088,822 1,075,530 1,045,623 977,413 854,141 4.45%
  YoY % 0.30% 1.57% 1.24% 2.86% 6.98% 14.43% -
  Horiz. % 129.86% 129.47% 127.48% 125.92% 122.42% 114.43% 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 11.56 % 9.40 % 13.00 % 12.82 % 10.69 % 10.10 % 2.46 % 29.41%
  YoY % 22.98% -27.69% 1.40% 19.93% 5.84% 310.57% -
  Horiz. % 469.92% 382.11% 528.46% 521.14% 434.55% 410.57% 100.00%
ROE 2.75 % 2.18 % 3.81 % 0.04 % 3.22 % 3.45 % 1.59 % 9.56%
  YoY % 26.15% -42.78% 9,425.00% -98.76% -6.67% 116.98% -
  Horiz. % 172.96% 137.11% 239.62% 2.52% 202.52% 216.98% 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 32.98 35.14 42.82 41.62 40.33 40.41 20.84 7.95%
  YoY % -6.15% -17.94% 2.88% 3.20% -0.20% 93.91% -
  Horiz. % 158.25% 168.62% 205.47% 199.71% 193.52% 193.91% 100.00%
EPS 3.96 3.24 5.52 5.28 4.25 3.75 0.99 25.98%
  YoY % 22.22% -41.30% 4.55% 24.24% 13.33% 278.79% -
  Horiz. % 400.00% 327.27% 557.58% 533.33% 429.29% 378.79% 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 32.98 35.03 42.04 40.36 38.02 35.61 16.05 12.75%
  YoY % -5.85% -16.67% 4.16% 6.15% 6.77% 121.87% -
  Horiz. % 205.48% 218.26% 261.93% 251.46% 236.88% 221.87% 100.00%
EPS 3.96 3.23 5.42 5.12 4.01 3.30 0.76 31.65%
  YoY % 22.60% -40.41% 5.86% 27.68% 21.52% 334.21% -
  Horiz. % 521.05% 425.00% 713.16% 673.68% 527.63% 434.21% 100.00%
DPS 3.00 2.99 2.94 2.91 0.00 0.00 0.00 -
  YoY % 0.33% 1.70% 1.03% 0.00% 0.00% 0.00% -
  Horiz. % 103.09% 102.75% 101.03% 100.00% - - -
NAPS 1.4426 1.4790 1.4212 131.2523 1.2431 0.9578 0.4785 20.18%
  YoY % -2.46% 4.07% -98.92% 10,458.47% 29.79% 100.17% -
  Horiz. % 301.48% 309.09% 297.01% 27,429.95% 259.79% 200.17% 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 4.43 7.34 6.54 5.31 7.19 5.22 5.81 -4.42%
  YoY % -39.65% 12.23% 23.16% -26.15% 37.74% -10.15% -
  Horiz. % 76.25% 126.33% 112.56% 91.39% 123.75% 89.85% 100.00%
P/EPS 36.85 79.63 50.72 41.88 68.24 56.27 122.22 -18.11%
  YoY % -53.72% 57.00% 21.11% -38.63% 21.27% -53.96% -
  Horiz. % 30.15% 65.15% 41.50% 34.27% 55.83% 46.04% 100.00%
EY 2.71 1.26 1.97 2.39 1.47 1.78 0.82 22.04%
  YoY % 115.08% -36.04% -17.57% 62.59% -17.42% 117.07% -
  Horiz. % 330.49% 153.66% 240.24% 291.46% 179.27% 217.07% 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 3.46 6.80 5.95 5.89 6.84 5.25 7.10 -11.29%
  YoY % -49.12% 14.29% 1.02% -13.89% 30.29% -26.06% -
  Horiz. % 48.73% 95.77% 83.80% 82.96% 96.34% 73.94% 100.00%
P/EPS 28.77 73.77 46.20 46.42 64.94 56.53 149.49 -24.01%
  YoY % -61.00% 59.68% -0.47% -28.52% 14.88% -62.18% -
  Horiz. % 19.25% 49.35% 30.91% 31.05% 43.44% 37.82% 100.00%
EY 3.48 1.36 2.16 2.15 1.54 1.77 0.67 31.58%
  YoY % 155.88% -37.04% 0.47% 39.61% -12.99% 164.18% -
  Horiz. % 519.40% 202.99% 322.39% 320.90% 229.85% 264.18% 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.
 


 

291  247  510  1217 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 HSI-C7K 0.285+0.015 
 HSI-H8F 0.19-0.025 
 PERDANA-PR 0.015-0.005 
 TDM 0.32+0.01 
 WCEHB 0.325+0.02 
 DGB 0.1450.00 
 KNM-WB 0.04-0.005 
 XDL 0.11+0.005 
 TIGER 0.110.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers