Highlights

[MEDIA] YoY 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 -     20.10%    YoY -     -25.74%
Quarter Report


View:


Show?  YoY % Horiz. %

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 379,598 439,277 437,211 417,468 416,753 206,352 214,237 10.00%
  YoY % -13.59% 0.47% 4.73% 0.17% 101.96% -3.68% -
  Horiz. % 177.19% 205.04% 204.08% 194.86% 194.53% 96.32% 100.00%
PBT 56,842 85,493 78,690 72,716 94,336 49,643 47,168 3.16%
  YoY % -33.51% 8.65% 8.22% -22.92% 90.03% 5.25% -
  Horiz. % 120.51% 181.25% 166.83% 154.16% 200.00% 105.25% 100.00%
Tax -14,264 -21,413 -19,776 -18,618 -20,655 -38,264 -13,573 0.83%
  YoY % 33.39% -8.28% -6.22% 9.86% 46.02% -181.91% -
  Horiz. % 105.09% 157.76% 145.70% 137.17% 152.18% 281.91% 100.00%
NP 42,578 64,080 58,914 54,098 73,681 11,379 33,595 4.03%
  YoY % -33.55% 8.77% 8.90% -26.58% 547.52% -66.13% -
  Horiz. % 126.74% 190.74% 175.37% 161.03% 219.32% 33.87% 100.00%
NP to SH 42,176 63,516 58,621 53,372 71,869 17,262 33,595 3.86%
  YoY % -33.60% 8.35% 9.83% -25.74% 316.34% -48.62% -
  Horiz. % 125.54% 189.06% 174.49% 158.87% 213.93% 51.38% 100.00%
Tax Rate 25.09 % 25.05 % 25.13 % 25.60 % 21.90 % 77.08 % 28.78 % -2.26%
  YoY % 0.16% -0.32% -1.84% 16.89% -71.59% 167.82% -
  Horiz. % 87.18% 87.04% 87.32% 88.95% 76.09% 267.82% 100.00%
Total Cost 337,020 375,197 378,297 363,370 343,072 194,973 180,642 10.95%
  YoY % -10.18% -0.82% 4.11% 5.92% 75.96% 7.93% -
  Horiz. % 186.57% 207.70% 209.42% 201.15% 189.92% 107.93% 100.00%
Net Worth 1,647,072 1,611,581 142,875,228 1,350,479 1,145,861 506,323 546,851 20.16%
  YoY % 2.20% -98.87% 10,479.59% 17.86% 126.31% -7.41% -
  Horiz. % 301.19% 294.70% 26,126.86% 246.96% 209.54% 92.59% 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 33,122 32,740 32,261 84,050 39,434 - - -
  YoY % 1.17% 1.48% -61.62% 113.14% 0.00% 0.00% -
  Horiz. % 83.99% 83.02% 81.81% 213.14% 100.00% - -
Div Payout % 78.53 % 51.55 % 55.03 % 157.48 % 54.87 % - % - % -
  YoY % 52.34% -6.32% -65.06% 187.01% 0.00% 0.00% -
  Horiz. % 143.12% 93.95% 100.29% 287.01% 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 1,647,072 1,611,581 142,875,228 1,350,479 1,145,861 506,323 546,851 20.16%
  YoY % 2.20% -98.87% 10,479.59% 17.86% 126.31% -7.41% -
  Horiz. % 301.19% 294.70% 26,126.86% 246.96% 209.54% 92.59% 100.00%
NOSH 1,104,083 1,091,340 1,075,381 1,050,629 985,857 854,554 848,358 4.49%
  YoY % 1.17% 1.48% 2.36% 6.57% 15.37% 0.73% -
  Horiz. % 130.14% 128.64% 126.76% 123.84% 116.21% 100.73% 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 11.22 % 14.59 % 13.47 % 12.96 % 17.68 % 5.51 % 15.68 % -5.42%
  YoY % -23.10% 8.31% 3.94% -26.70% 220.87% -64.86% -
  Horiz. % 71.56% 93.05% 85.91% 82.65% 112.76% 35.14% 100.00%
ROE 2.56 % 3.94 % 0.04 % 3.95 % 6.27 % 3.41 % 6.14 % -13.56%
  YoY % -35.03% 9,750.00% -98.99% -37.00% 83.87% -44.46% -
  Horiz. % 41.69% 64.17% 0.65% 64.33% 102.12% 55.54% 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 34.38 40.25 40.66 39.74 42.27 24.15 25.25 5.28%
  YoY % -14.58% -1.01% 2.32% -5.99% 75.03% -4.36% -
  Horiz. % 136.16% 159.41% 161.03% 157.39% 167.41% 95.64% 100.00%
EPS 3.82 5.82 5.45 5.08 7.29 2.02 3.96 -0.60%
  YoY % -34.36% 6.79% 7.28% -30.32% 260.89% -48.99% -
  Horiz. % 96.46% 146.97% 137.63% 128.28% 184.09% 51.01% 100.00%
DPS 3.00 3.00 3.00 8.00 4.00 0.00 0.00 -
  YoY % 0.00% 0.00% -62.50% 100.00% 0.00% 0.00% -
  Horiz. % 75.00% 75.00% 75.00% 200.00% 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 34.22 39.60 39.42 37.64 37.57 18.60 19.31 10.00%
  YoY % -13.59% 0.46% 4.73% 0.19% 101.99% -3.68% -
  Horiz. % 177.21% 205.08% 204.14% 194.92% 194.56% 96.32% 100.00%
EPS 3.80 5.73 5.29 4.81 6.48 1.56 3.03 3.84%
  YoY % -33.68% 8.32% 9.98% -25.77% 315.38% -48.51% -
  Horiz. % 125.41% 189.11% 174.59% 158.75% 213.86% 51.49% 100.00%
DPS 2.99 2.95 2.91 7.58 3.56 0.00 0.00 -
  YoY % 1.36% 1.37% -61.61% 112.92% 0.00% 0.00% -
  Horiz. % 83.99% 82.87% 81.74% 212.92% 100.00% - -
NAPS 1.4849 1.4529 128.8104 1.2175 1.0331 0.4565 0.4930 20.16%
  YoY % 2.20% -98.87% 10,479.91% 17.85% 126.31% -7.40% -
  Horiz. % 301.20% 294.71% 26,127.87% 246.96% 209.55% 92.60% 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 6.49 6.73 5.73 5.54 5.11 6.67 5.19 3.79%
  YoY % -3.57% 17.45% 3.43% 8.41% -23.39% 28.52% -
  Horiz. % 125.05% 129.67% 110.40% 106.74% 98.46% 128.52% 100.00%
P/EPS 58.38 46.56 42.74 43.31 29.63 79.70 33.08 9.93%
  YoY % 25.39% 8.94% -1.32% 46.17% -62.82% 140.93% -
  Horiz. % 176.48% 140.75% 129.20% 130.93% 89.57% 240.93% 100.00%
EY 1.71 2.15 2.34 2.31 3.38 1.25 3.02 -9.04%
  YoY % -20.47% -8.12% 1.30% -31.66% 170.40% -58.61% -
  Horiz. % 56.62% 71.19% 77.48% 76.49% 111.92% 41.39% 100.00%
DY 1.35 1.11 1.29 3.64 1.85 0.00 0.00 -
  YoY % 21.62% -13.95% -64.56% 96.76% 0.00% 0.00% -
  Horiz. % 72.97% 60.00% 69.73% 196.76% 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 5.56 6.63 6.00 6.54 5.25 7.21 3.68 7.12%
  YoY % -16.14% 10.50% -8.26% 24.57% -27.18% 95.92% -
  Horiz. % 151.09% 180.16% 163.04% 177.72% 142.66% 195.92% 100.00%
P/EPS 50.00 45.88 44.76 51.18 30.45 86.14 23.48 13.42%
  YoY % 8.98% 2.50% -12.54% 68.08% -64.65% 266.87% -
  Horiz. % 212.95% 195.40% 190.63% 217.97% 129.68% 366.87% 100.00%
EY 2.00 2.18 2.23 1.95 3.28 1.16 4.26 -11.84%
  YoY % -8.26% -2.24% 14.36% -40.55% 182.76% -72.77% -
  Horiz. % 46.95% 51.17% 52.35% 45.77% 77.00% 27.23% 100.00%
DY 1.57 1.12 1.23 3.08 1.80 0.00 0.00 -
  YoY % 40.18% -8.94% -60.06% 71.11% 0.00% 0.00% -
  Horiz. % 87.22% 62.22% 68.33% 171.11% 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.
 


 

185  121  419  1537 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 NEXGRAM 0.015+0.005 
 KHEESAN 0.525+0.045 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.295+0.02 
 HSI-C7K 0.26+0.02 
 KNM-WB 0.07-0.015 
 SAPNRG 0.26-0.005 
 DOLPHIN 0.15+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers