Highlights

[MEDIA] YoY Quarter Result on 2012-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 16-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -72.14%    YoY -     -40.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 329,389 351,030 365,836 335,284 354,189 323,672 141,177 15.16%
  YoY % -6.16% -4.05% 9.11% -5.34% 9.43% 129.27% -
  Horiz. % 233.32% 248.65% 259.13% 237.49% 250.88% 229.27% 100.00%
PBT 25,805 36,367 36,642 28,724 47,561 58,667 -9,359 -
  YoY % -29.04% -0.75% 27.57% -39.61% -18.93% 726.85% -
  Horiz. % -275.72% -388.58% -391.52% -306.91% -508.18% -626.85% 100.00%
Tax -6,454 -8,805 -8,862 -7,322 -12,385 -11,792 38,290 -
  YoY % 26.70% 0.64% -21.03% 40.88% -5.03% -130.80% -
  Horiz. % -16.86% -23.00% -23.14% -19.12% -32.35% -30.80% 100.00%
NP 19,351 27,562 27,780 21,402 35,176 46,875 28,931 -6.48%
  YoY % -29.79% -0.78% 29.80% -39.16% -24.96% 62.02% -
  Horiz. % 66.89% 95.27% 96.02% 73.98% 121.59% 162.02% 100.00%
NP to SH 18,883 27,016 27,107 20,766 34,793 45,572 -23,231 -
  YoY % -30.10% -0.34% 30.54% -40.32% -23.65% 296.17% -
  Horiz. % -81.28% -116.29% -116.68% -89.39% -149.77% -196.17% 100.00%
Tax Rate 25.01 % 24.21 % 24.19 % 25.49 % 26.04 % 20.10 % - % -
  YoY % 3.30% 0.08% -5.10% -2.11% 29.55% 0.00% -
  Horiz. % 124.43% 120.45% 120.35% 126.82% 129.55% 100.00% -
Total Cost 310,038 323,468 338,056 313,882 319,013 276,797 112,246 18.44%
  YoY % -4.15% -4.32% 7.70% -1.61% 15.25% 146.60% -
  Horiz. % 276.21% 288.18% 301.17% 279.64% 284.21% 246.60% 100.00%
Net Worth 1,611,653 1,654,592 1,582,506 1,392,420 1,315,403 102,375,987 1,227,437 4.64%
  YoY % -2.60% 4.56% 13.65% 5.86% -98.72% 8,240.62% -
  Horiz. % 131.30% 134.80% 128.93% 113.44% 107.17% 8,340.62% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,611,653 1,654,592 1,582,506 1,392,420 1,315,403 102,375,987 1,227,437 4.64%
  YoY % -2.60% 4.56% 13.65% 5.86% -98.72% 8,240.62% -
  Horiz. % 131.30% 134.80% 128.93% 113.44% 107.17% 8,340.62% 100.00%
NOSH 1,109,190 1,102,693 1,084,280 1,071,752 1,035,505 975,845 2,002,672 -9.37%
  YoY % 0.59% 1.70% 1.17% 3.50% 6.11% -51.27% -
  Horiz. % 55.39% 55.06% 54.14% 53.52% 51.71% 48.73% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 5.87 % 7.85 % 7.59 % 6.38 % 9.93 % 14.48 % 20.49 % -18.80%
  YoY % -25.22% 3.43% 18.97% -35.75% -31.42% -29.33% -
  Horiz. % 28.65% 38.31% 37.04% 31.14% 48.46% 70.67% 100.00%
ROE 1.17 % 1.63 % 1.71 % 1.49 % 2.65 % 0.04 % -1.89 % -
  YoY % -28.22% -4.68% 14.77% -43.77% 6,525.00% 102.12% -
  Horiz. % -61.90% -86.24% -90.48% -78.84% -140.21% -2.12% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 29.70 31.83 33.74 31.28 34.20 33.17 7.05 27.07%
  YoY % -6.69% -5.66% 7.86% -8.54% 3.11% 370.50% -
  Horiz. % 421.28% 451.49% 478.58% 443.69% 485.11% 470.50% 100.00%
EPS 1.70 2.45 2.50 1.93 3.36 4.67 -2.72 -
  YoY % -30.61% -2.00% 29.53% -42.56% -28.05% 271.69% -
  Horiz. % -62.50% -90.07% -91.91% -70.96% -123.53% -171.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4530 1.5005 1.4595 1.2992 1.2703 104.9100 0.6129 15.47%
  YoY % -3.17% 2.81% 12.34% 2.28% -98.79% 17,016.98% -
  Horiz. % 237.07% 244.82% 238.13% 211.98% 207.26% 17,116.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 29.70 31.65 32.98 30.23 31.93 29.18 12.73 15.16%
  YoY % -6.16% -4.03% 9.10% -5.32% 9.42% 129.22% -
  Horiz. % 233.31% 248.63% 259.07% 237.47% 250.82% 229.22% 100.00%
EPS 1.70 2.44 2.44 1.87 3.14 4.11 -2.09 -
  YoY % -30.33% 0.00% 30.48% -40.45% -23.60% 296.65% -
  Horiz. % -81.34% -116.75% -116.75% -89.47% -150.24% -196.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4530 1.4917 1.4267 1.2553 1.1859 92.2980 1.1066 4.64%
  YoY % -2.59% 4.56% 13.65% 5.85% -98.72% 8,240.68% -
  Horiz. % 131.30% 134.80% 128.93% 113.44% 107.17% 8,340.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.7000 2.3600 2.4000 2.6800 2.5700 2.1500 0.9800 -
P/RPS 5.72 7.41 7.11 8.57 7.51 6.48 13.90 -13.75%
  YoY % -22.81% 4.22% -17.04% 14.11% 15.90% -53.38% -
  Horiz. % 41.15% 53.31% 51.15% 61.65% 54.03% 46.62% 100.00%
P/EPS 99.86 96.33 96.00 138.32 76.49 46.04 -84.48 -
  YoY % 3.66% 0.34% -30.60% 80.83% 66.14% 154.50% -
  Horiz. % -118.21% -114.03% -113.64% -163.73% -90.54% -54.50% 100.00%
EY 1.00 1.04 1.04 0.72 1.31 2.17 -1.18 -
  YoY % -3.85% 0.00% 44.44% -45.04% -39.63% 283.90% -
  Horiz. % -84.75% -88.14% -88.14% -61.02% -111.02% -183.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.17 1.57 1.64 2.06 2.02 0.02 1.60 -5.08%
  YoY % -25.48% -4.27% -20.39% 1.98% 10,000.00% -98.75% -
  Horiz. % 73.12% 98.13% 102.50% 128.75% 126.25% 1.25% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 14/05/15 08/05/14 07/05/13 16/05/12 12/05/11 19/05/10 15/05/09 -
Price 1.6700 2.4500 2.6200 2.4000 2.6800 2.0900 1.3400 -
P/RPS 5.62 7.70 7.77 7.67 7.84 6.30 19.01 -18.37%
  YoY % -27.01% -0.90% 1.30% -2.17% 24.44% -66.86% -
  Horiz. % 29.56% 40.50% 40.87% 40.35% 41.24% 33.14% 100.00%
P/EPS 98.10 100.00 104.80 123.87 79.76 44.75 -115.52 -
  YoY % -1.90% -4.58% -15.40% 55.30% 78.23% 138.74% -
  Horiz. % -84.92% -86.57% -90.72% -107.23% -69.04% -38.74% 100.00%
EY 1.02 1.00 0.95 0.81 1.25 2.23 -0.87 -
  YoY % 2.00% 5.26% 17.28% -35.20% -43.95% 356.32% -
  Horiz. % -117.24% -114.94% -109.20% -93.10% -143.68% -256.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.15 1.63 1.80 1.85 2.11 0.02 2.19 -10.18%
  YoY % -29.45% -9.44% -2.70% -12.32% 10,450.00% -99.09% -
  Horiz. % 52.51% 74.43% 82.19% 84.47% 96.35% 0.91% 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.
 


 

167  115  404  1576 

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 
 SAPNRG 0.2650.00 
 KHEESAN 0.50+0.02 
 DOLPHIN 0.15+0.015 
 HSI-C7K 0.26+0.02 
 RSAWIT 0.29+0.015 
 LFECORP 0.245+0.065 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers