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.
 


 

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