Highlights

[MEDIA] YoY TTM Result on 2012-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 14-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     6.38%    YoY -     -14.15%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,459,505 1,630,443 1,747,048 1,629,179 1,603,885 1,143,469 742,341 11.92%
  YoY % -10.48% -6.67% 7.23% 1.58% 40.26% 54.04% -
  Horiz. % 196.61% 219.64% 235.34% 219.47% 216.06% 154.04% 100.00%
PBT 99,227 257,447 294,955 276,598 281,829 382,857 113,944 -2.28%
  YoY % -61.46% -12.72% 6.64% -1.86% -26.39% 236.00% -
  Horiz. % 87.08% 225.94% 258.86% 242.75% 247.34% 336.00% 100.00%
Tax -25,045 -65,344 -74,019 -68,942 -39,315 -71,860 -38,107 -6.75%
  YoY % 61.67% 11.72% -7.36% -75.36% 45.29% -88.57% -
  Horiz. % 65.72% 171.48% 194.24% 180.92% 103.17% 188.57% 100.00%
NP 74,182 192,103 220,936 207,656 242,514 310,997 75,837 -0.37%
  YoY % -61.38% -13.05% 6.40% -14.37% -22.02% 310.09% -
  Horiz. % 97.82% 253.31% 291.33% 273.82% 319.78% 410.09% 100.00%
NP to SH 75,509 189,801 218,995 205,439 239,301 291,800 23,469 21.49%
  YoY % -60.22% -13.33% 6.60% -14.15% -17.99% 1,143.34% -
  Horiz. % 321.74% 808.73% 933.12% 875.36% 1,019.65% 1,243.34% 100.00%
Tax Rate 25.24 % 25.38 % 25.10 % 24.92 % 13.95 % 18.77 % 33.44 % -4.58%
  YoY % -0.55% 1.12% 0.72% 78.64% -25.68% -43.87% -
  Horiz. % 75.48% 75.90% 75.06% 74.52% 41.72% 56.13% 100.00%
Total Cost 1,385,323 1,438,340 1,526,112 1,421,523 1,361,371 832,472 666,504 12.96%
  YoY % -3.69% -5.75% 7.36% 4.42% 63.53% 24.90% -
  Horiz. % 207.85% 215.80% 228.97% 213.28% 204.26% 124.90% 100.00%
Net Worth 1,600,117 1,640,438 1,576,397 145,583,776 1,378,863 1,062,350 530,763 20.18%
  YoY % -2.46% 4.06% -98.92% 10,458.24% 29.79% 100.16% -
  Horiz. % 301.47% 309.07% 297.01% 27,429.12% 259.79% 200.16% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 121,630 153,267 107,557 168,796 129,961 85,863 56,633 13.58%
  YoY % -20.64% 42.50% -36.28% 29.88% 51.36% 51.61% -
  Horiz. % 214.77% 270.63% 189.92% 298.05% 229.48% 151.61% 100.00%
Div Payout % 161.08 % 80.75 % 49.11 % 82.16 % 54.31 % 29.43 % 241.31 % -6.51%
  YoY % 99.48% 64.43% -40.23% 51.28% 84.54% -87.80% -
  Horiz. % 66.75% 33.46% 20.35% 34.05% 22.51% 12.20% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,600,117 1,640,438 1,576,397 145,583,776 1,378,863 1,062,350 530,763 20.18%
  YoY % -2.46% 4.06% -98.92% 10,458.24% 29.79% 100.16% -
  Horiz. % 301.47% 309.07% 297.01% 27,429.12% 259.79% 200.16% 100.00%
NOSH 1,109,190 1,105,864 1,088,822 1,075,530 1,045,623 977,413 854,141 4.45%
  YoY % 0.30% 1.57% 1.24% 2.86% 6.98% 14.43% -
  Horiz. % 129.86% 129.47% 127.48% 125.92% 122.42% 114.43% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.08 % 11.78 % 12.65 % 12.75 % 15.12 % 27.20 % 10.22 % -10.99%
  YoY % -56.88% -6.88% -0.78% -15.67% -44.41% 166.14% -
  Horiz. % 49.71% 115.26% 123.78% 124.76% 147.95% 266.14% 100.00%
ROE 4.72 % 11.57 % 13.89 % 0.14 % 17.35 % 27.47 % 4.42 % 1.10%
  YoY % -59.20% -16.70% 9,821.43% -99.19% -36.84% 521.49% -
  Horiz. % 106.79% 261.76% 314.25% 3.17% 392.53% 621.49% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 131.58 147.44 160.45 151.48 153.39 116.99 86.91 7.15%
  YoY % -10.76% -8.11% 5.92% -1.25% 31.11% 34.61% -
  Horiz. % 151.40% 169.65% 184.62% 174.30% 176.49% 134.61% 100.00%
EPS 6.81 17.16 20.11 19.10 22.89 29.85 2.75 16.31%
  YoY % -60.31% -14.67% 5.29% -16.56% -23.32% 985.45% -
  Horiz. % 247.64% 624.00% 731.27% 694.55% 832.36% 1,085.45% 100.00%
DPS 11.00 14.00 10.00 15.69 12.43 8.78 6.63 8.80%
  YoY % -21.43% 40.00% -36.27% 26.23% 41.57% 32.43% -
  Horiz. % 165.91% 211.16% 150.83% 236.65% 187.48% 132.43% 100.00%
NAPS 1.4426 1.4834 1.4478 135.3600 1.3187 1.0869 0.6214 15.06%
  YoY % -2.75% 2.46% -98.93% 10,164.66% 21.33% 74.91% -
  Horiz. % 232.15% 238.72% 232.99% 21,783.07% 212.21% 174.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 131.58 146.99 157.51 146.88 144.60 103.09 66.93 11.92%
  YoY % -10.48% -6.68% 7.24% 1.58% 40.27% 54.03% -
  Horiz. % 196.59% 219.62% 235.34% 219.45% 216.05% 154.03% 100.00%
EPS 6.81 17.11 19.74 18.52 21.57 26.31 2.12 21.46%
  YoY % -60.20% -13.32% 6.59% -14.14% -18.02% 1,141.04% -
  Horiz. % 321.23% 807.08% 931.13% 873.58% 1,017.45% 1,241.04% 100.00%
DPS 11.00 13.82 9.70 15.22 11.72 7.74 5.11 13.62%
  YoY % -20.41% 42.47% -36.27% 29.86% 51.42% 51.47% -
  Horiz. % 215.26% 270.45% 189.82% 297.85% 229.35% 151.47% 100.00%
NAPS 1.4426 1.4790 1.4212 131.2523 1.2431 0.9578 0.4785 20.18%
  YoY % -2.46% 4.07% -98.92% 10,458.47% 29.79% 100.17% -
  Horiz. % 301.48% 309.09% 297.01% 27,429.95% 259.79% 200.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.4600 2.5800 2.8000 2.2100 2.9000 2.1100 1.2100 -
P/RPS 1.11 1.75 1.75 1.46 1.89 1.80 1.39 -3.68%
  YoY % -36.57% 0.00% 19.86% -22.75% 5.00% 29.50% -
  Horiz. % 79.86% 125.90% 125.90% 105.04% 135.97% 129.50% 100.00%
P/EPS 21.45 15.03 13.92 11.57 12.67 7.07 44.04 -11.29%
  YoY % 42.71% 7.97% 20.31% -8.68% 79.21% -83.95% -
  Horiz. % 48.71% 34.13% 31.61% 26.27% 28.77% 16.05% 100.00%
EY 4.66 6.65 7.18 8.64 7.89 14.15 2.27 12.73%
  YoY % -29.92% -7.38% -16.90% 9.51% -44.24% 523.35% -
  Horiz. % 205.29% 292.95% 316.30% 380.62% 347.58% 623.35% 100.00%
DY 7.53 5.43 3.57 7.10 4.29 4.16 5.48 5.44%
  YoY % 38.67% 52.10% -49.72% 65.50% 3.13% -24.09% -
  Horiz. % 137.41% 99.09% 65.15% 129.56% 78.28% 75.91% 100.00%
P/NAPS 1.01 1.74 1.93 0.02 2.20 1.94 1.95 -10.38%
  YoY % -41.95% -9.84% 9,550.00% -99.09% 13.40% -0.51% -
  Horiz. % 51.79% 89.23% 98.97% 1.03% 112.82% 99.49% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 13/08/15 14/08/14 28/08/13 14/08/12 24/08/11 24/08/10 28/08/09 -
Price 1.1400 2.3900 2.5500 2.4500 2.7600 2.1200 1.4800 -
P/RPS 0.87 1.62 1.59 1.62 1.80 1.81 1.70 -10.56%
  YoY % -46.30% 1.89% -1.85% -10.00% -0.55% 6.47% -
  Horiz. % 51.18% 95.29% 93.53% 95.29% 105.88% 106.47% 100.00%
P/EPS 16.75 13.93 12.68 12.83 12.06 7.10 53.86 -17.68%
  YoY % 20.24% 9.86% -1.17% 6.38% 69.86% -86.82% -
  Horiz. % 31.10% 25.86% 23.54% 23.82% 22.39% 13.18% 100.00%
EY 5.97 7.18 7.89 7.80 8.29 14.08 1.86 21.44%
  YoY % -16.85% -9.00% 1.15% -5.91% -41.12% 656.99% -
  Horiz. % 320.97% 386.02% 424.19% 419.35% 445.70% 756.99% 100.00%
DY 9.65 5.86 3.92 6.41 4.50 4.14 4.48 13.64%
  YoY % 64.68% 49.49% -38.85% 42.44% 8.70% -7.59% -
  Horiz. % 215.40% 130.80% 87.50% 143.08% 100.45% 92.41% 100.00%
P/NAPS 0.79 1.61 1.76 0.02 2.09 1.95 2.38 -16.78%
  YoY % -50.93% -8.52% 8,700.00% -99.04% 7.18% -18.07% -
  Horiz. % 33.19% 67.65% 73.95% 0.84% 87.82% 81.93% 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.
 


 

248  288  526  1212 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.355-0.155 
 HSI-H8K 0.16+0.05 
 TDM 0.315+0.015 
 SUPERMX 1.43+0.12 
 HUBLINE 0.05+0.005 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers