Highlights

[MEDIA] YoY TTM Result on 2011-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     3.36%    YoY -     -17.99%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,630,443 1,747,048 1,629,179 1,603,885 1,143,469 742,341 769,444 13.33%
  YoY % -6.67% 7.23% 1.58% 40.26% 54.04% -3.52% -
  Horiz. % 211.90% 227.05% 211.73% 208.45% 148.61% 96.48% 100.00%
PBT 257,447 294,955 276,598 281,829 382,857 113,944 165,930 7.59%
  YoY % -12.72% 6.64% -1.86% -26.39% 236.00% -31.33% -
  Horiz. % 155.15% 177.76% 166.70% 169.85% 230.73% 68.67% 100.00%
Tax -65,344 -74,019 -68,942 -39,315 -71,860 -38,107 -34,297 11.34%
  YoY % 11.72% -7.36% -75.36% 45.29% -88.57% -11.11% -
  Horiz. % 190.52% 215.82% 201.01% 114.63% 209.52% 111.11% 100.00%
NP 192,103 220,936 207,656 242,514 310,997 75,837 131,633 6.50%
  YoY % -13.05% 6.40% -14.37% -22.02% 310.09% -42.39% -
  Horiz. % 145.94% 167.84% 157.75% 184.23% 236.26% 57.61% 100.00%
NP to SH 189,801 218,995 205,439 239,301 291,800 23,469 131,633 6.29%
  YoY % -13.33% 6.60% -14.15% -17.99% 1,143.34% -82.17% -
  Horiz. % 144.19% 166.37% 156.07% 181.79% 221.68% 17.83% 100.00%
Tax Rate 25.38 % 25.10 % 24.92 % 13.95 % 18.77 % 33.44 % 20.67 % 3.48%
  YoY % 1.12% 0.72% 78.64% -25.68% -43.87% 61.78% -
  Horiz. % 122.79% 121.43% 120.56% 67.49% 90.81% 161.78% 100.00%
Total Cost 1,438,340 1,526,112 1,421,523 1,361,371 832,472 666,504 637,811 14.51%
  YoY % -5.75% 7.36% 4.42% 63.53% 24.90% 4.50% -
  Horiz. % 225.51% 239.27% 222.88% 213.44% 130.52% 104.50% 100.00%
Net Worth 1,640,438 1,576,397 145,583,776 1,378,863 1,062,350 530,763 559,950 19.61%
  YoY % 4.06% -98.92% 10,458.24% 29.79% 100.16% -5.21% -
  Horiz. % 292.96% 281.52% 25,999.42% 246.25% 189.72% 94.79% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 153,267 107,557 168,796 129,961 85,863 56,633 75,318 12.56%
  YoY % 42.50% -36.28% 29.88% 51.36% 51.61% -24.81% -
  Horiz. % 203.49% 142.80% 224.11% 172.55% 114.00% 75.19% 100.00%
Div Payout % 80.75 % 49.11 % 82.16 % 54.31 % 29.43 % 241.31 % 57.22 % 5.91%
  YoY % 64.43% -40.23% 51.28% 84.54% -87.80% 321.72% -
  Horiz. % 141.12% 85.83% 143.59% 94.91% 51.43% 421.72% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,640,438 1,576,397 145,583,776 1,378,863 1,062,350 530,763 559,950 19.61%
  YoY % 4.06% -98.92% 10,458.24% 29.79% 100.16% -5.21% -
  Horiz. % 292.96% 281.52% 25,999.42% 246.25% 189.72% 94.79% 100.00%
NOSH 1,105,864 1,088,822 1,075,530 1,045,623 977,413 854,141 850,858 4.46%
  YoY % 1.57% 1.24% 2.86% 6.98% 14.43% 0.39% -
  Horiz. % 129.97% 127.97% 126.41% 122.89% 114.87% 100.39% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 11.78 % 12.65 % 12.75 % 15.12 % 27.20 % 10.22 % 17.11 % -6.03%
  YoY % -6.88% -0.78% -15.67% -44.41% 166.14% -40.27% -
  Horiz. % 68.85% 73.93% 74.52% 88.37% 158.97% 59.73% 100.00%
ROE 11.57 % 13.89 % 0.14 % 17.35 % 27.47 % 4.42 % 23.51 % -11.14%
  YoY % -16.70% 9,821.43% -99.19% -36.84% 521.49% -81.20% -
  Horiz. % 49.21% 59.08% 0.60% 73.80% 116.84% 18.80% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 147.44 160.45 151.48 153.39 116.99 86.91 90.43 8.48%
  YoY % -8.11% 5.92% -1.25% 31.11% 34.61% -3.89% -
  Horiz. % 163.04% 177.43% 167.51% 169.62% 129.37% 96.11% 100.00%
EPS 17.16 20.11 19.10 22.89 29.85 2.75 15.47 1.74%
  YoY % -14.67% 5.29% -16.56% -23.32% 985.45% -82.22% -
  Horiz. % 110.92% 129.99% 123.46% 147.96% 192.95% 17.78% 100.00%
DPS 14.00 10.00 15.69 12.43 8.78 6.63 8.85 7.94%
  YoY % 40.00% -36.27% 26.23% 41.57% 32.43% -25.08% -
  Horiz. % 158.19% 112.99% 177.29% 140.45% 99.21% 74.92% 100.00%
NAPS 1.4834 1.4478 135.3600 1.3187 1.0869 0.6214 0.6581 14.50%
  YoY % 2.46% -98.93% 10,164.66% 21.33% 74.91% -5.58% -
  Horiz. % 225.41% 220.00% 20,568.30% 200.38% 165.16% 94.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 146.99 157.51 146.88 144.60 103.09 66.93 69.37 13.33%
  YoY % -6.68% 7.24% 1.58% 40.27% 54.03% -3.52% -
  Horiz. % 211.89% 227.06% 211.73% 208.45% 148.61% 96.48% 100.00%
EPS 17.11 19.74 18.52 21.57 26.31 2.12 11.87 6.28%
  YoY % -13.32% 6.59% -14.14% -18.02% 1,141.04% -82.14% -
  Horiz. % 144.14% 166.30% 156.02% 181.72% 221.65% 17.86% 100.00%
DPS 13.82 9.70 15.22 11.72 7.74 5.11 6.79 12.57%
  YoY % 42.47% -36.27% 29.86% 51.42% 51.47% -24.74% -
  Horiz. % 203.53% 142.86% 224.15% 172.61% 113.99% 75.26% 100.00%
NAPS 1.4790 1.4212 131.2523 1.2431 0.9578 0.4785 0.5048 19.61%
  YoY % 4.07% -98.92% 10,458.47% 29.79% 100.17% -5.21% -
  Horiz. % 292.99% 281.54% 26,000.85% 246.26% 189.74% 94.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.5800 2.8000 2.2100 2.9000 2.1100 1.2100 1.8100 -
P/RPS 1.75 1.75 1.46 1.89 1.80 1.39 2.00 -2.20%
  YoY % 0.00% 19.86% -22.75% 5.00% 29.50% -30.50% -
  Horiz. % 87.50% 87.50% 73.00% 94.50% 90.00% 69.50% 100.00%
P/EPS 15.03 13.92 11.57 12.67 7.07 44.04 11.70 4.26%
  YoY % 7.97% 20.31% -8.68% 79.21% -83.95% 276.41% -
  Horiz. % 128.46% 118.97% 98.89% 108.29% 60.43% 376.41% 100.00%
EY 6.65 7.18 8.64 7.89 14.15 2.27 8.55 -4.10%
  YoY % -7.38% -16.90% 9.51% -44.24% 523.35% -73.45% -
  Horiz. % 77.78% 83.98% 101.05% 92.28% 165.50% 26.55% 100.00%
DY 5.43 3.57 7.10 4.29 4.16 5.48 4.89 1.76%
  YoY % 52.10% -49.72% 65.50% 3.13% -24.09% 12.07% -
  Horiz. % 111.04% 73.01% 145.19% 87.73% 85.07% 112.07% 100.00%
P/NAPS 1.74 1.93 0.02 2.20 1.94 1.95 2.75 -7.34%
  YoY % -9.84% 9,550.00% -99.09% 13.40% -0.51% -29.09% -
  Horiz. % 63.27% 70.18% 0.73% 80.00% 70.55% 70.91% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 14/08/14 28/08/13 14/08/12 24/08/11 24/08/10 28/08/09 28/08/08 -
Price 2.3900 2.5500 2.4500 2.7600 2.1200 1.4800 1.6000 -
P/RPS 1.62 1.59 1.62 1.80 1.81 1.70 1.77 -1.46%
  YoY % 1.89% -1.85% -10.00% -0.55% 6.47% -3.95% -
  Horiz. % 91.53% 89.83% 91.53% 101.69% 102.26% 96.05% 100.00%
P/EPS 13.93 12.68 12.83 12.06 7.10 53.86 10.34 5.09%
  YoY % 9.86% -1.17% 6.38% 69.86% -86.82% 420.89% -
  Horiz. % 134.72% 122.63% 124.08% 116.63% 68.67% 520.89% 100.00%
EY 7.18 7.89 7.80 8.29 14.08 1.86 9.67 -4.84%
  YoY % -9.00% 1.15% -5.91% -41.12% 656.99% -80.77% -
  Horiz. % 74.25% 81.59% 80.66% 85.73% 145.60% 19.23% 100.00%
DY 5.86 3.92 6.41 4.50 4.14 4.48 5.53 0.97%
  YoY % 49.49% -38.85% 42.44% 8.70% -7.59% -18.99% -
  Horiz. % 105.97% 70.89% 115.91% 81.37% 74.86% 81.01% 100.00%
P/NAPS 1.61 1.76 0.02 2.09 1.95 2.38 2.43 -6.63%
  YoY % -8.52% 8,700.00% -99.04% 7.18% -18.07% -2.06% -
  Horiz. % 66.26% 72.43% 0.82% 86.01% 80.25% 97.94% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers