Highlights

[MEDIA] YoY Quarter Result on 2012-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 20-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     24.81%    YoY -     -1.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 367,117 384,699 451,556 477,727 428,804 411,271 218,498 9.03%
  YoY % -4.57% -14.81% -5.48% 11.41% 4.26% 88.23% -
  Horiz. % 168.02% 176.07% 206.66% 218.64% 196.25% 188.23% 100.00%
PBT 55,766 -40,756 86,599 98,376 98,003 79,384 211,623 -19.92%
  YoY % 236.83% -147.06% -11.97% 0.38% 23.45% -62.49% -
  Horiz. % 26.35% -19.26% 40.92% 46.49% 46.31% 37.51% 100.00%
Tax -23,808 10,709 -22,667 -24,758 -23,225 9,179 1,213 -
  YoY % -322.32% 147.24% 8.45% -6.60% -353.02% 656.72% -
  Horiz. % -1,962.74% 882.85% -1,868.67% -2,041.06% -1,914.67% 756.72% 100.00%
NP 31,958 -30,047 63,932 73,618 74,778 88,563 212,836 -27.08%
  YoY % 206.36% -147.00% -13.16% -1.55% -15.57% -58.39% -
  Horiz. % 15.02% -14.12% 30.04% 34.59% 35.13% 41.61% 100.00%
NP to SH 31,728 -29,494 63,439 73,164 74,540 88,200 192,313 -25.93%
  YoY % 207.57% -146.49% -13.29% -1.85% -15.49% -54.14% -
  Horiz. % 16.50% -15.34% 32.99% 38.04% 38.76% 45.86% 100.00%
Tax Rate 42.69 % - % 26.17 % 25.17 % 23.70 % -11.56 % -0.57 % -
  YoY % 0.00% 0.00% 3.97% 6.20% 305.02% -1,928.07% -
  Horiz. % -7,489.47% 0.00% -4,591.23% -4,415.79% -4,157.90% 2,028.07% 100.00%
Total Cost 335,159 414,746 387,624 404,109 354,026 322,708 5,662 97.35%
  YoY % -19.19% 7.00% -4.08% 14.15% 9.70% 5,599.54% -
  Horiz. % 5,919.45% 7,325.08% 6,846.06% 7,137.21% 6,252.67% 5,699.54% 100.00%
Net Worth 1,620,637 1,586,158 1,643,408 1,541,530 1,340,122 985,978 869,354 10.93%
  YoY % 2.17% -3.48% 6.61% 15.03% 35.92% 13.42% -
  Horiz. % 186.42% 182.45% 189.04% 177.32% 154.15% 113.42% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 55,459 55,232 87,351 75,296 52,479 59,158 85,863 -7.02%
  YoY % 0.41% -36.77% 16.01% 43.48% -11.29% -31.10% -
  Horiz. % 64.59% 64.33% 101.73% 87.69% 61.12% 68.90% 100.00%
Div Payout % 174.80 % - % 137.69 % 102.91 % 70.40 % 67.07 % 44.65 % 25.53%
  YoY % 0.00% 0.00% 33.80% 46.18% 4.96% 50.21% -
  Horiz. % 391.49% 0.00% 308.38% 230.48% 157.67% 150.21% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,620,637 1,586,158 1,643,408 1,541,530 1,340,122 985,978 869,354 10.93%
  YoY % 2.17% -3.48% 6.61% 15.03% 35.92% 13.42% -
  Horiz. % 186.42% 182.45% 189.04% 177.32% 154.15% 113.42% 100.00%
NOSH 1,109,190 1,104,644 1,091,893 1,075,661 1,049,594 985,978 857,774 4.38%
  YoY % 0.41% 1.17% 1.51% 2.48% 6.45% 14.95% -
  Horiz. % 129.31% 128.78% 127.29% 125.40% 122.36% 114.95% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.71 % -7.81 % 14.16 % 15.41 % 17.44 % 21.53 % 97.41 % -33.12%
  YoY % 211.52% -155.16% -8.11% -11.64% -19.00% -77.90% -
  Horiz. % 8.94% -8.02% 14.54% 15.82% 17.90% 22.10% 100.00%
ROE 1.96 % -1.86 % 3.86 % 4.75 % 5.56 % 8.95 % 22.12 % -33.22%
  YoY % 205.38% -148.19% -18.74% -14.57% -37.88% -59.54% -
  Horiz. % 8.86% -8.41% 17.45% 21.47% 25.14% 40.46% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 33.10 34.83 41.36 44.41 40.85 41.71 25.47 4.46%
  YoY % -4.97% -15.79% -6.87% 8.71% -2.06% 63.76% -
  Horiz. % 129.96% 136.75% 162.39% 174.36% 160.38% 163.76% 100.00%
EPS 2.86 -2.67 5.81 6.80 7.10 8.95 22.42 -29.04%
  YoY % 207.12% -145.96% -14.56% -4.23% -20.67% -60.08% -
  Horiz. % 12.76% -11.91% 25.91% 30.33% 31.67% 39.92% 100.00%
DPS 5.00 5.00 8.00 7.00 5.00 6.00 10.01 -10.92%
  YoY % 0.00% -37.50% 14.29% 40.00% -16.67% -40.06% -
  Horiz. % 49.95% 49.95% 79.92% 69.93% 49.95% 59.94% 100.00%
NAPS 1.4611 1.4359 1.5051 1.4331 1.2768 1.0000 1.0135 6.28%
  YoY % 1.75% -4.60% 5.02% 12.24% 27.68% -1.33% -
  Horiz. % 144.16% 141.68% 148.51% 141.40% 125.98% 98.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 33.10 34.68 40.71 43.07 38.66 37.08 19.70 9.03%
  YoY % -4.56% -14.81% -5.48% 11.41% 4.26% 88.22% -
  Horiz. % 168.02% 176.04% 206.65% 218.63% 196.24% 188.22% 100.00%
EPS 2.86 -2.66 5.72 6.60 6.72 7.95 17.34 -25.94%
  YoY % 207.52% -146.50% -13.33% -1.79% -15.47% -54.15% -
  Horiz. % 16.49% -15.34% 32.99% 38.06% 38.75% 45.85% 100.00%
DPS 5.00 4.98 7.88 6.79 4.73 5.33 7.74 -7.02%
  YoY % 0.40% -36.80% 16.05% 43.55% -11.26% -31.14% -
  Horiz. % 64.60% 64.34% 101.81% 87.73% 61.11% 68.86% 100.00%
NAPS 1.4611 1.4300 1.4816 1.3898 1.2082 0.8889 0.7838 10.93%
  YoY % 2.17% -3.48% 6.61% 15.03% 35.92% 13.41% -
  Horiz. % 186.41% 182.44% 189.03% 177.32% 154.15% 113.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.2700 1.7600 2.6200 2.3400 2.6000 2.6000 1.6700 -
P/RPS 3.84 5.05 6.34 5.27 6.36 6.23 6.56 -8.53%
  YoY % -23.96% -20.35% 20.30% -17.14% 2.09% -5.03% -
  Horiz. % 58.54% 76.98% 96.65% 80.34% 96.95% 94.97% 100.00%
P/EPS 44.40 -65.92 45.09 34.40 36.61 29.07 7.45 34.63%
  YoY % 167.35% -246.20% 31.08% -6.04% 25.94% 290.20% -
  Horiz. % 595.97% -884.83% 605.23% 461.74% 491.41% 390.20% 100.00%
EY 2.25 -1.52 2.22 2.91 2.73 3.44 13.43 -25.74%
  YoY % 248.03% -168.47% -23.71% 6.59% -20.64% -74.39% -
  Horiz. % 16.75% -11.32% 16.53% 21.67% 20.33% 25.61% 100.00%
DY 3.94 2.84 3.05 2.99 1.92 2.31 5.99 -6.74%
  YoY % 38.73% -6.89% 2.01% 55.73% -16.88% -61.44% -
  Horiz. % 65.78% 47.41% 50.92% 49.92% 32.05% 38.56% 100.00%
P/NAPS 0.87 1.23 1.74 1.63 2.04 2.60 1.65 -10.11%
  YoY % -29.27% -29.31% 6.75% -20.10% -21.54% 57.58% -
  Horiz. % 52.73% 74.55% 105.45% 98.79% 123.64% 157.58% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 25/02/15 20/02/14 20/02/13 23/02/12 23/02/11 24/02/10 -
Price 1.3200 1.7800 2.5800 2.1400 2.7100 2.3900 1.9100 -
P/RPS 3.99 5.11 6.24 4.82 6.63 5.73 7.50 -9.98%
  YoY % -21.92% -18.11% 29.46% -27.30% 15.71% -23.60% -
  Horiz. % 53.20% 68.13% 83.20% 64.27% 88.40% 76.40% 100.00%
P/EPS 46.15 -66.67 44.41 31.46 38.16 26.72 8.52 32.51%
  YoY % 169.22% -250.12% 41.16% -17.56% 42.81% 213.61% -
  Horiz. % 541.67% -782.51% 521.24% 369.25% 447.89% 313.61% 100.00%
EY 2.17 -1.50 2.25 3.18 2.62 3.74 11.74 -24.52%
  YoY % 244.67% -166.67% -29.25% 21.37% -29.95% -68.14% -
  Horiz. % 18.48% -12.78% 19.17% 27.09% 22.32% 31.86% 100.00%
DY 3.79 2.81 3.10 3.27 1.85 2.51 5.24 -5.25%
  YoY % 34.88% -9.35% -5.20% 76.76% -26.29% -52.10% -
  Horiz. % 72.33% 53.63% 59.16% 62.40% 35.31% 47.90% 100.00%
P/NAPS 0.90 1.24 1.71 1.49 2.12 2.39 1.88 -11.55%
  YoY % -27.42% -27.49% 14.77% -29.72% -11.30% 27.13% -
  Horiz. % 47.87% 65.96% 90.96% 79.26% 112.77% 127.13% 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.
 


 

169  118  407  1568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.02-0.005 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 KHEESAN 0.51+0.03 
 DOLPHIN 0.15+0.015 
 RSAWIT 0.29+0.015 
 SAPNRG 0.26-0.005 
 HSI-C7K 0.26+0.02 
 LFECORP 0.245+0.065 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers