Highlights

[MEDIA] YoY TTM Result on 2011-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 18-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -7.73%    YoY -     -36.26%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,570,764 1,749,114 1,648,922 1,604,600 1,353,870 734,456 771,360 12.58%
  YoY % -10.20% 6.08% 2.76% 18.52% 84.34% -4.78% -
  Horiz. % 203.64% 226.76% 213.77% 208.02% 175.52% 95.22% 100.00%
PBT 228,796 301,758 282,572 260,209 427,550 116,419 154,401 6.77%
  YoY % -24.18% 6.79% 8.59% -39.14% 267.25% -24.60% -
  Horiz. % 148.18% 195.44% 183.01% 168.53% 276.91% 75.40% 100.00%
Tax -58,195 -75,656 -70,100 -37,278 -54,251 -62,798 -34,153 9.28%
  YoY % 23.08% -7.93% -88.05% 31.29% 13.61% -83.87% -
  Horiz. % 170.39% 221.52% 205.25% 109.15% 158.85% 183.87% 100.00%
NP 170,601 226,102 212,472 222,931 373,299 53,621 120,248 6.00%
  YoY % -24.55% 6.41% -4.69% -40.28% 596.18% -55.41% -
  Horiz. % 141.87% 188.03% 176.69% 185.39% 310.44% 44.59% 100.00%
NP to SH 168,461 223,890 210,688 220,804 346,407 7,136 120,248 5.78%
  YoY % -24.76% 6.27% -4.58% -36.26% 4,754.36% -94.07% -
  Horiz. % 140.09% 186.19% 175.21% 183.62% 288.08% 5.93% 100.00%
Tax Rate 25.44 % 25.07 % 24.81 % 14.33 % 12.69 % 53.94 % 22.12 % 2.36%
  YoY % 1.48% 1.05% 73.13% 12.92% -76.47% 143.85% -
  Horiz. % 115.01% 113.34% 112.16% 64.78% 57.37% 243.85% 100.00%
Total Cost 1,400,163 1,523,012 1,436,450 1,381,669 980,571 680,835 651,112 13.60%
  YoY % -8.07% 6.03% 3.96% 40.90% 44.02% 4.56% -
  Horiz. % 215.04% 233.91% 220.61% 212.20% 150.60% 104.56% 100.00%
Net Worth 1,647,072 1,611,581 142,875,228 1,350,479 1,145,861 506,323 546,851 20.16%
  YoY % 2.20% -98.87% 10,479.59% 17.86% 126.31% -7.41% -
  Horiz. % 301.19% 294.70% 26,126.86% 246.96% 209.54% 92.59% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 153,649 108,036 117,007 174,577 125,297 56,633 75,318 12.61%
  YoY % 42.22% -7.67% -32.98% 39.33% 121.24% -24.81% -
  Horiz. % 204.00% 143.44% 155.35% 231.79% 166.36% 75.19% 100.00%
Div Payout % 91.21 % 48.25 % 55.54 % 79.06 % 36.17 % 793.63 % 62.64 % 6.46%
  YoY % 89.04% -13.13% -29.75% 118.58% -95.44% 1,166.97% -
  Horiz. % 145.61% 77.03% 88.67% 126.21% 57.74% 1,266.97% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,647,072 1,611,581 142,875,228 1,350,479 1,145,861 506,323 546,851 20.16%
  YoY % 2.20% -98.87% 10,479.59% 17.86% 126.31% -7.41% -
  Horiz. % 301.19% 294.70% 26,126.86% 246.96% 209.54% 92.59% 100.00%
NOSH 1,104,083 1,091,340 1,075,381 1,050,629 985,857 854,554 848,358 4.49%
  YoY % 1.17% 1.48% 2.36% 6.57% 15.37% 0.73% -
  Horiz. % 130.14% 128.64% 126.76% 123.84% 116.21% 100.73% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 10.86 % 12.93 % 12.89 % 13.89 % 27.57 % 7.30 % 15.59 % -5.85%
  YoY % -16.01% 0.31% -7.20% -49.62% 277.67% -53.18% -
  Horiz. % 69.66% 82.94% 82.68% 89.10% 176.84% 46.82% 100.00%
ROE 10.23 % 13.89 % 0.15 % 16.35 % 30.23 % 1.41 % 21.99 % -11.97%
  YoY % -26.35% 9,160.00% -99.08% -45.91% 2,043.97% -93.59% -
  Horiz. % 46.52% 63.17% 0.68% 74.35% 137.47% 6.41% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 142.27 160.27 153.33 152.73 137.33 85.95 90.92 7.74%
  YoY % -11.23% 4.53% 0.39% 11.21% 59.78% -5.47% -
  Horiz. % 156.48% 176.28% 168.64% 167.98% 151.04% 94.53% 100.00%
EPS 15.26 20.52 19.59 21.02 35.14 0.84 14.17 1.24%
  YoY % -25.63% 4.75% -6.80% -40.18% 4,083.33% -94.07% -
  Horiz. % 107.69% 144.81% 138.25% 148.34% 247.99% 5.93% 100.00%
DPS 14.00 10.00 10.88 16.62 12.71 6.63 8.88 7.88%
  YoY % 40.00% -8.09% -34.54% 30.76% 91.70% -25.34% -
  Horiz. % 157.66% 112.61% 122.52% 187.16% 143.13% 74.66% 100.00%
NAPS 1.4918 1.4767 132.8600 1.2854 1.1623 0.5925 0.6446 15.00%
  YoY % 1.02% -98.89% 10,236.08% 10.59% 96.17% -8.08% -
  Horiz. % 231.43% 229.09% 20,611.23% 199.41% 180.31% 91.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 141.61 157.69 148.66 144.66 122.06 66.22 69.54 12.58%
  YoY % -10.20% 6.07% 2.77% 18.52% 84.32% -4.77% -
  Horiz. % 203.64% 226.76% 213.78% 208.02% 175.52% 95.23% 100.00%
EPS 15.19 20.18 18.99 19.91 31.23 0.64 10.84 5.78%
  YoY % -24.73% 6.27% -4.62% -36.25% 4,779.69% -94.10% -
  Horiz. % 140.13% 186.16% 175.18% 183.67% 288.10% 5.90% 100.00%
DPS 13.85 9.74 10.55 15.74 11.30 5.11 6.79 12.61%
  YoY % 42.20% -7.68% -32.97% 39.29% 121.14% -24.74% -
  Horiz. % 203.98% 143.45% 155.38% 231.81% 166.42% 75.26% 100.00%
NAPS 1.4849 1.4529 128.8104 1.2175 1.0331 0.4565 0.4930 20.16%
  YoY % 2.20% -98.87% 10,479.91% 17.85% 126.31% -7.40% -
  Horiz. % 301.20% 294.71% 26,127.87% 246.96% 209.55% 92.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.2300 2.7100 2.3300 2.2000 2.1600 1.6100 1.3100 -
P/RPS 1.57 1.69 1.52 1.44 1.57 1.87 1.44 1.45%
  YoY % -7.10% 11.18% 5.56% -8.28% -16.04% 29.86% -
  Horiz. % 109.03% 117.36% 105.56% 100.00% 109.03% 129.86% 100.00%
P/EPS 14.62 13.21 11.89 10.47 6.15 192.80 9.24 7.94%
  YoY % 10.67% 11.10% 13.56% 70.24% -96.81% 1,986.58% -
  Horiz. % 158.23% 142.97% 128.68% 113.31% 66.56% 2,086.58% 100.00%
EY 6.84 7.57 8.41 9.55 16.27 0.52 10.82 -7.36%
  YoY % -9.64% -9.99% -11.94% -41.30% 3,028.85% -95.19% -
  Horiz. % 63.22% 69.96% 77.73% 88.26% 150.37% 4.81% 100.00%
DY 6.28 3.69 4.67 7.55 5.88 4.12 6.78 -1.27%
  YoY % 70.19% -20.99% -38.15% 28.40% 42.72% -39.23% -
  Horiz. % 92.63% 54.42% 68.88% 111.36% 86.73% 60.77% 100.00%
P/NAPS 1.49 1.84 0.02 1.71 1.86 2.72 2.03 -5.02%
  YoY % -19.02% 9,100.00% -98.83% -8.06% -31.62% 33.99% -
  Horiz. % 73.40% 90.64% 0.99% 84.24% 91.63% 133.99% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 06/11/14 18/11/13 22/11/12 18/11/11 16/11/10 26/11/09 24/11/08 -
Price 1.9100 2.6700 2.4400 2.6000 2.2200 1.7400 0.9300 -
P/RPS 1.34 1.67 1.59 1.70 1.62 2.02 1.02 4.65%
  YoY % -19.76% 5.03% -6.47% 4.94% -19.80% 98.04% -
  Horiz. % 131.37% 163.73% 155.88% 166.67% 158.82% 198.04% 100.00%
P/EPS 12.52 13.01 12.45 12.37 6.32 208.37 6.56 11.37%
  YoY % -3.77% 4.50% 0.65% 95.73% -96.97% 3,076.37% -
  Horiz. % 190.85% 198.32% 189.79% 188.57% 96.34% 3,176.37% 100.00%
EY 7.99 7.68 8.03 8.08 15.83 0.48 15.24 -10.20%
  YoY % 4.04% -4.36% -0.62% -48.96% 3,197.92% -96.85% -
  Horiz. % 52.43% 50.39% 52.69% 53.02% 103.87% 3.15% 100.00%
DY 7.33 3.75 4.46 6.39 5.72 3.81 9.55 -4.31%
  YoY % 95.47% -15.92% -30.20% 11.71% 50.13% -60.10% -
  Horiz. % 76.75% 39.27% 46.70% 66.91% 59.90% 39.90% 100.00%
P/NAPS 1.28 1.81 0.02 2.02 1.91 2.94 1.44 -1.94%
  YoY % -29.28% 8,950.00% -99.01% 5.76% -35.03% 104.17% -
  Horiz. % 88.89% 125.69% 1.39% 140.28% 132.64% 204.17% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers