Highlights

[MEDIA] YoY 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 -     3.28%    YoY -     9.83%
Quarter Report


View:


Show?  YoY % Horiz. %

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 365,368 379,598 439,277 437,211 417,468 416,753 206,352 9.99%
  YoY % -3.75% -13.59% 0.47% 4.73% 0.17% 101.96% -
  Horiz. % 177.06% 183.96% 212.88% 211.88% 202.31% 201.96% 100.00%
PBT 61,162 56,842 85,493 78,690 72,716 94,336 49,643 3.54%
  YoY % 7.60% -33.51% 8.65% 8.22% -22.92% 90.03% -
  Horiz. % 123.20% 114.50% 172.22% 158.51% 146.48% 190.03% 100.00%
Tax -16,062 -14,264 -21,413 -19,776 -18,618 -20,655 -38,264 -13.46%
  YoY % -12.61% 33.39% -8.28% -6.22% 9.86% 46.02% -
  Horiz. % 41.98% 37.28% 55.96% 51.68% 48.66% 53.98% 100.00%
NP 45,100 42,578 64,080 58,914 54,098 73,681 11,379 25.79%
  YoY % 5.92% -33.55% 8.77% 8.90% -26.58% 547.52% -
  Horiz. % 396.34% 374.18% 563.14% 517.74% 475.42% 647.52% 100.00%
NP to SH 44,163 42,176 63,516 58,621 53,372 71,869 17,262 16.94%
  YoY % 4.71% -33.60% 8.35% 9.83% -25.74% 316.34% -
  Horiz. % 255.84% 244.33% 367.95% 339.60% 309.19% 416.34% 100.00%
Tax Rate 26.26 % 25.09 % 25.05 % 25.13 % 25.60 % 21.90 % 77.08 % -16.42%
  YoY % 4.66% 0.16% -0.32% -1.84% 16.89% -71.59% -
  Horiz. % 34.07% 32.55% 32.50% 32.60% 33.21% 28.41% 100.00%
Total Cost 320,268 337,020 375,197 378,297 363,370 343,072 194,973 8.62%
  YoY % -4.97% -10.18% -0.82% 4.11% 5.92% 75.96% -
  Horiz. % 164.26% 172.85% 192.44% 194.03% 186.37% 175.96% 100.00%
Net Worth 1,610,987 1,647,072 1,611,581 142,875,228 1,350,479 1,145,861 506,323 21.27%
  YoY % -2.19% 2.20% -98.87% 10,479.59% 17.86% 126.31% -
  Horiz. % 318.17% 325.30% 318.29% 28,218.17% 266.72% 226.31% 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 22,183 33,122 32,740 32,261 84,050 39,434 - -
  YoY % -33.02% 1.17% 1.48% -61.62% 113.14% 0.00% -
  Horiz. % 56.26% 83.99% 83.02% 81.81% 213.14% 100.00% -
Div Payout % 50.23 % 78.53 % 51.55 % 55.03 % 157.48 % 54.87 % - % -
  YoY % -36.04% 52.34% -6.32% -65.06% 187.01% 0.00% -
  Horiz. % 91.54% 143.12% 93.95% 100.29% 287.01% 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 1,647,072 1,611,581 142,875,228 1,350,479 1,145,861 506,323 21.27%
  YoY % -2.19% 2.20% -98.87% 10,479.59% 17.86% 126.31% -
  Horiz. % 318.17% 325.30% 318.29% 28,218.17% 266.72% 226.31% 100.00%
NOSH 1,109,190 1,104,083 1,091,340 1,075,381 1,050,629 985,857 854,554 4.44%
  YoY % 0.46% 1.17% 1.48% 2.36% 6.57% 15.37% -
  Horiz. % 129.80% 129.20% 127.71% 125.84% 122.94% 115.37% 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 12.34 % 11.22 % 14.59 % 13.47 % 12.96 % 17.68 % 5.51 % 14.38%
  YoY % 9.98% -23.10% 8.31% 3.94% -26.70% 220.87% -
  Horiz. % 223.96% 203.63% 264.79% 244.46% 235.21% 320.87% 100.00%
ROE 2.74 % 2.56 % 3.94 % 0.04 % 3.95 % 6.27 % 3.41 % -3.58%
  YoY % 7.03% -35.03% 9,750.00% -98.99% -37.00% 83.87% -
  Horiz. % 80.35% 75.07% 115.54% 1.17% 115.84% 183.87% 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 32.94 34.38 40.25 40.66 39.74 42.27 24.15 5.31%
  YoY % -4.19% -14.58% -1.01% 2.32% -5.99% 75.03% -
  Horiz. % 136.40% 142.36% 166.67% 168.36% 164.55% 175.03% 100.00%
EPS 3.98 3.82 5.82 5.45 5.08 7.29 2.02 11.96%
  YoY % 4.19% -34.36% 6.79% 7.28% -30.32% 260.89% -
  Horiz. % 197.03% 189.11% 288.12% 269.80% 251.49% 360.89% 100.00%
DPS 2.00 3.00 3.00 3.00 8.00 4.00 0.00 -
  YoY % -33.33% 0.00% 0.00% -62.50% 100.00% 0.00% -
  Horiz. % 50.00% 75.00% 75.00% 75.00% 200.00% 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 32.94 34.22 39.60 39.42 37.64 37.57 18.60 9.99%
  YoY % -3.74% -13.59% 0.46% 4.73% 0.19% 101.99% -
  Horiz. % 177.10% 183.98% 212.90% 211.94% 202.37% 201.99% 100.00%
EPS 3.98 3.80 5.73 5.29 4.81 6.48 1.56 16.89%
  YoY % 4.74% -33.68% 8.32% 9.98% -25.77% 315.38% -
  Horiz. % 255.13% 243.59% 367.31% 339.10% 308.33% 415.38% 100.00%
DPS 2.00 2.99 2.95 2.91 7.58 3.56 0.00 -
  YoY % -33.11% 1.36% 1.37% -61.61% 112.92% 0.00% -
  Horiz. % 56.18% 83.99% 82.87% 81.74% 212.92% 100.00% -
NAPS 1.4524 1.4849 1.4529 128.8104 1.2175 1.0331 0.4565 21.27%
  YoY % -2.19% 2.20% -98.87% 10,479.91% 17.85% 126.31% -
  Horiz. % 318.16% 325.28% 318.27% 28,216.96% 266.70% 226.31% 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 3.64 6.49 6.73 5.73 5.54 5.11 6.67 -9.60%
  YoY % -43.91% -3.57% 17.45% 3.43% 8.41% -23.39% -
  Horiz. % 54.57% 97.30% 100.90% 85.91% 83.06% 76.61% 100.00%
P/EPS 30.14 58.38 46.56 42.74 43.31 29.63 79.70 -14.96%
  YoY % -48.37% 25.39% 8.94% -1.32% 46.17% -62.82% -
  Horiz. % 37.82% 73.25% 58.42% 53.63% 54.34% 37.18% 100.00%
EY 3.32 1.71 2.15 2.34 2.31 3.38 1.25 17.67%
  YoY % 94.15% -20.47% -8.12% 1.30% -31.66% 170.40% -
  Horiz. % 265.60% 136.80% 172.00% 187.20% 184.80% 270.40% 100.00%
DY 1.67 1.35 1.11 1.29 3.64 1.85 0.00 -
  YoY % 23.70% 21.62% -13.95% -64.56% 96.76% 0.00% -
  Horiz. % 90.27% 72.97% 60.00% 69.73% 196.76% 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 4.07 5.56 6.63 6.00 6.54 5.25 7.21 -9.09%
  YoY % -26.80% -16.14% 10.50% -8.26% 24.57% -27.18% -
  Horiz. % 56.45% 77.12% 91.96% 83.22% 90.71% 72.82% 100.00%
P/EPS 33.66 50.00 45.88 44.76 51.18 30.45 86.14 -14.49%
  YoY % -32.68% 8.98% 2.50% -12.54% 68.08% -64.65% -
  Horiz. % 39.08% 58.05% 53.26% 51.96% 59.41% 35.35% 100.00%
EY 2.97 2.00 2.18 2.23 1.95 3.28 1.16 16.95%
  YoY % 48.50% -8.26% -2.24% 14.36% -40.55% 182.76% -
  Horiz. % 256.03% 172.41% 187.93% 192.24% 168.10% 282.76% 100.00%
DY 1.49 1.57 1.12 1.23 3.08 1.80 0.00 -
  YoY % -5.10% 40.18% -8.94% -60.06% 71.11% 0.00% -
  Horiz. % 82.78% 87.22% 62.22% 68.33% 171.11% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: The rapid price recovery is reassuring - Koon Yew Yin Koon Yew Yin's Blog
2. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
3. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
4. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
5. Bursa Malaysia relaxes margin financing rules to ease forced selling pressure on market - Koon Yew Yin Koon Yew Yin's Blog
6. (CHOIVO CAPITAL) Lessons from Golconda – A Reflection & On Moving Forward. Choivo Capital
7. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
8. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
Partners & Brokers