Highlights

[MEDIA] YoY Quarter Result on 2011-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     39.66%    YoY -     -15.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 384,699 451,556 477,727 428,804 411,271 218,498 208,925 10.71%
  YoY % -14.81% -5.48% 11.41% 4.26% 88.23% 4.58% -
  Horiz. % 184.13% 216.13% 228.66% 205.24% 196.85% 104.58% 100.00%
PBT -40,756 86,599 98,376 98,003 79,384 211,623 52,198 -
  YoY % -147.06% -11.97% 0.38% 23.45% -62.49% 305.42% -
  Horiz. % -78.08% 165.90% 188.47% 187.75% 152.08% 405.42% 100.00%
Tax 10,709 -22,667 -24,758 -23,225 9,179 1,213 -43,270 -
  YoY % 147.24% 8.45% -6.60% -353.02% 656.72% 102.80% -
  Horiz. % -24.75% 52.39% 57.22% 53.67% -21.21% -2.80% 100.00%
NP -30,047 63,932 73,618 74,778 88,563 212,836 8,928 -
  YoY % -147.00% -13.16% -1.55% -15.57% -58.39% 2,283.92% -
  Horiz. % -336.55% 716.08% 824.57% 837.57% 991.97% 2,383.92% 100.00%
NP to SH -29,494 63,439 73,164 74,540 88,200 192,313 4,649 -
  YoY % -146.49% -13.29% -1.85% -15.49% -54.14% 4,036.65% -
  Horiz. % -634.42% 1,364.57% 1,573.76% 1,603.36% 1,897.18% 4,136.65% 100.00%
Tax Rate - % 26.17 % 25.17 % 23.70 % -11.56 % -0.57 % 82.90 % -
  YoY % 0.00% 3.97% 6.20% 305.02% -1,928.07% -100.69% -
  Horiz. % 0.00% 31.57% 30.36% 28.59% -13.94% -0.69% 100.00%
Total Cost 414,746 387,624 404,109 354,026 322,708 5,662 199,997 12.92%
  YoY % 7.00% -4.08% 14.15% 9.70% 5,599.54% -97.17% -
  Horiz. % 207.38% 193.81% 202.06% 177.02% 161.36% 2.83% 100.00%
Net Worth 1,586,158 1,643,408 1,541,530 1,340,122 985,978 869,354 545,792 19.45%
  YoY % -3.48% 6.61% 15.03% 35.92% 13.42% 59.28% -
  Horiz. % 290.62% 301.10% 282.44% 245.54% 180.65% 159.28% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 55,232 87,351 75,296 52,479 59,158 85,863 56,633 -0.42%
  YoY % -36.77% 16.01% 43.48% -11.29% -31.10% 51.61% -
  Horiz. % 97.53% 154.24% 132.95% 92.67% 104.46% 151.61% 100.00%
Div Payout % - % 137.69 % 102.91 % 70.40 % 67.07 % 44.65 % 1,218.18 % -
  YoY % 0.00% 33.80% 46.18% 4.96% 50.21% -96.33% -
  Horiz. % 0.00% 11.30% 8.45% 5.78% 5.51% 3.67% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,586,158 1,643,408 1,541,530 1,340,122 985,978 869,354 545,792 19.45%
  YoY % -3.48% 6.61% 15.03% 35.92% 13.42% 59.28% -
  Horiz. % 290.62% 301.10% 282.44% 245.54% 180.65% 159.28% 100.00%
NOSH 1,104,644 1,091,893 1,075,661 1,049,594 985,978 857,774 845,272 4.56%
  YoY % 1.17% 1.51% 2.48% 6.45% 14.95% 1.48% -
  Horiz. % 130.68% 129.18% 127.26% 124.17% 116.65% 101.48% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -7.81 % 14.16 % 15.41 % 17.44 % 21.53 % 97.41 % 4.27 % -
  YoY % -155.16% -8.11% -11.64% -19.00% -77.90% 2,181.26% -
  Horiz. % -182.90% 331.62% 360.89% 408.43% 504.22% 2,281.26% 100.00%
ROE -1.86 % 3.86 % 4.75 % 5.56 % 8.95 % 22.12 % 0.85 % -
  YoY % -148.19% -18.74% -14.57% -37.88% -59.54% 2,502.35% -
  Horiz. % -218.82% 454.12% 558.82% 654.12% 1,052.94% 2,602.35% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 34.83 41.36 44.41 40.85 41.71 25.47 24.72 5.88%
  YoY % -15.79% -6.87% 8.71% -2.06% 63.76% 3.03% -
  Horiz. % 140.90% 167.31% 179.65% 165.25% 168.73% 103.03% 100.00%
EPS -2.67 5.81 6.80 7.10 8.95 22.42 0.55 -
  YoY % -145.96% -14.56% -4.23% -20.67% -60.08% 3,976.36% -
  Horiz. % -485.45% 1,056.36% 1,236.36% 1,290.91% 1,627.27% 4,076.36% 100.00%
DPS 5.00 8.00 7.00 5.00 6.00 10.01 6.70 -4.76%
  YoY % -37.50% 14.29% 40.00% -16.67% -40.06% 49.40% -
  Horiz. % 74.63% 119.40% 104.48% 74.63% 89.55% 149.40% 100.00%
NAPS 1.4359 1.5051 1.4331 1.2768 1.0000 1.0135 0.6457 14.24%
  YoY % -4.60% 5.02% 12.24% 27.68% -1.33% 56.96% -
  Horiz. % 222.38% 233.10% 221.95% 197.74% 154.87% 156.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 34.68 40.71 43.07 38.66 37.08 19.70 18.84 10.70%
  YoY % -14.81% -5.48% 11.41% 4.26% 88.22% 4.56% -
  Horiz. % 184.08% 216.08% 228.61% 205.20% 196.82% 104.56% 100.00%
EPS -2.66 5.72 6.60 6.72 7.95 17.34 0.42 -
  YoY % -146.50% -13.33% -1.79% -15.47% -54.15% 4,028.57% -
  Horiz. % -633.33% 1,361.90% 1,571.43% 1,600.00% 1,892.86% 4,128.57% 100.00%
DPS 4.98 7.88 6.79 4.73 5.33 7.74 5.11 -0.43%
  YoY % -36.80% 16.05% 43.55% -11.26% -31.14% 51.47% -
  Horiz. % 97.46% 154.21% 132.88% 92.56% 104.31% 151.47% 100.00%
NAPS 1.4300 1.4816 1.3898 1.2082 0.8889 0.7838 0.4921 19.45%
  YoY % -3.48% 6.61% 15.03% 35.92% 13.41% 59.28% -
  Horiz. % 290.59% 301.08% 282.42% 245.52% 180.63% 159.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.7600 2.6200 2.3400 2.6000 2.6000 1.6700 1.1100 -
P/RPS 5.05 6.34 5.27 6.36 6.23 6.56 4.49 1.98%
  YoY % -20.35% 20.30% -17.14% 2.09% -5.03% 46.10% -
  Horiz. % 112.47% 141.20% 117.37% 141.65% 138.75% 146.10% 100.00%
P/EPS -65.92 45.09 34.40 36.61 29.07 7.45 201.82 -
  YoY % -246.20% 31.08% -6.04% 25.94% 290.20% -96.31% -
  Horiz. % -32.66% 22.34% 17.04% 18.14% 14.40% 3.69% 100.00%
EY -1.52 2.22 2.91 2.73 3.44 13.43 0.50 -
  YoY % -168.47% -23.71% 6.59% -20.64% -74.39% 2,586.00% -
  Horiz. % -304.00% 444.00% 582.00% 546.00% 688.00% 2,686.00% 100.00%
DY 2.84 3.05 2.99 1.92 2.31 5.99 6.04 -11.81%
  YoY % -6.89% 2.01% 55.73% -16.88% -61.44% -0.83% -
  Horiz. % 47.02% 50.50% 49.50% 31.79% 38.25% 99.17% 100.00%
P/NAPS 1.23 1.74 1.63 2.04 2.60 1.65 1.72 -5.43%
  YoY % -29.31% 6.75% -20.10% -21.54% 57.58% -4.07% -
  Horiz. % 71.51% 101.16% 94.77% 118.60% 151.16% 95.93% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 20/02/14 20/02/13 23/02/12 23/02/11 24/02/10 27/02/09 -
Price 1.7800 2.5800 2.1400 2.7100 2.3900 1.9100 0.9700 -
P/RPS 5.11 6.24 4.82 6.63 5.73 7.50 3.92 4.52%
  YoY % -18.11% 29.46% -27.30% 15.71% -23.60% 91.33% -
  Horiz. % 130.36% 159.18% 122.96% 169.13% 146.17% 191.33% 100.00%
P/EPS -66.67 44.41 31.46 38.16 26.72 8.52 176.36 -
  YoY % -250.12% 41.16% -17.56% 42.81% 213.61% -95.17% -
  Horiz. % -37.80% 25.18% 17.84% 21.64% 15.15% 4.83% 100.00%
EY -1.50 2.25 3.18 2.62 3.74 11.74 0.57 -
  YoY % -166.67% -29.25% 21.37% -29.95% -68.14% 1,959.65% -
  Horiz. % -263.16% 394.74% 557.89% 459.65% 656.14% 2,059.65% 100.00%
DY 2.81 3.10 3.27 1.85 2.51 5.24 6.91 -13.92%
  YoY % -9.35% -5.20% 76.76% -26.29% -52.10% -24.17% -
  Horiz. % 40.67% 44.86% 47.32% 26.77% 36.32% 75.83% 100.00%
P/NAPS 1.24 1.71 1.49 2.12 2.39 1.88 1.50 -3.12%
  YoY % -27.49% 14.77% -29.72% -11.30% 27.13% 25.33% -
  Horiz. % 82.67% 114.00% 99.33% 141.33% 159.33% 125.33% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers