Highlights

[MEDIA] YoY TTM Result on 2012-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     2.56%    YoY -     -4.58%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,445,275 1,570,764 1,749,114 1,648,922 1,604,600 1,353,870 734,456 11.94%
  YoY % -7.99% -10.20% 6.08% 2.76% 18.52% 84.34% -
  Horiz. % 196.78% 213.87% 238.15% 224.51% 218.47% 184.34% 100.00%
PBT 103,547 228,796 301,758 282,572 260,209 427,550 116,419 -1.93%
  YoY % -54.74% -24.18% 6.79% 8.59% -39.14% 267.25% -
  Horiz. % 88.94% 196.53% 259.20% 242.72% 223.51% 367.25% 100.00%
Tax -26,843 -58,195 -75,656 -70,100 -37,278 -54,251 -62,798 -13.20%
  YoY % 53.87% 23.08% -7.93% -88.05% 31.29% 13.61% -
  Horiz. % 42.74% 92.67% 120.48% 111.63% 59.36% 86.39% 100.00%
NP 76,704 170,601 226,102 212,472 222,931 373,299 53,621 6.15%
  YoY % -55.04% -24.55% 6.41% -4.69% -40.28% 596.18% -
  Horiz. % 143.05% 318.16% 421.67% 396.25% 415.75% 696.18% 100.00%
NP to SH 77,496 168,461 223,890 210,688 220,804 346,407 7,136 48.78%
  YoY % -54.00% -24.76% 6.27% -4.58% -36.26% 4,754.36% -
  Horiz. % 1,085.99% 2,360.72% 3,137.47% 2,952.47% 3,094.23% 4,854.36% 100.00%
Tax Rate 25.92 % 25.44 % 25.07 % 24.81 % 14.33 % 12.69 % 53.94 % -11.49%
  YoY % 1.89% 1.48% 1.05% 73.13% 12.92% -76.47% -
  Horiz. % 48.05% 47.16% 46.48% 46.00% 26.57% 23.53% 100.00%
Total Cost 1,368,571 1,400,163 1,523,012 1,436,450 1,381,669 980,571 680,835 12.33%
  YoY % -2.26% -8.07% 6.03% 3.96% 40.90% 44.02% -
  Horiz. % 201.01% 205.65% 223.70% 210.98% 202.94% 144.02% 100.00%
Net Worth 1,610,987 1,647,072 1,611,581 142,875,228 1,350,479 1,145,861 506,323 21.27%
  YoY % -2.19% 2.20% -98.87% 10,479.59% 17.86% 126.31% -
  Horiz. % 318.17% 325.30% 318.29% 28,218.17% 266.72% 226.31% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 110,691 153,649 108,036 117,007 174,577 125,297 56,633 11.81%
  YoY % -27.96% 42.22% -7.67% -32.98% 39.33% 121.24% -
  Horiz. % 195.45% 271.31% 190.77% 206.60% 308.26% 221.24% 100.00%
Div Payout % 142.84 % 91.21 % 48.25 % 55.54 % 79.06 % 36.17 % 793.63 % -24.85%
  YoY % 56.61% 89.04% -13.13% -29.75% 118.58% -95.44% -
  Horiz. % 18.00% 11.49% 6.08% 7.00% 9.96% 4.56% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,610,987 1,647,072 1,611,581 142,875,228 1,350,479 1,145,861 506,323 21.27%
  YoY % -2.19% 2.20% -98.87% 10,479.59% 17.86% 126.31% -
  Horiz. % 318.17% 325.30% 318.29% 28,218.17% 266.72% 226.31% 100.00%
NOSH 1,109,190 1,104,083 1,091,340 1,075,381 1,050,629 985,857 854,554 4.44%
  YoY % 0.46% 1.17% 1.48% 2.36% 6.57% 15.37% -
  Horiz. % 129.80% 129.20% 127.71% 125.84% 122.94% 115.37% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.31 % 10.86 % 12.93 % 12.89 % 13.89 % 27.57 % 7.30 % -5.16%
  YoY % -51.10% -16.01% 0.31% -7.20% -49.62% 277.67% -
  Horiz. % 72.74% 148.77% 177.12% 176.58% 190.27% 377.67% 100.00%
ROE 4.81 % 10.23 % 13.89 % 0.15 % 16.35 % 30.23 % 1.41 % 22.68%
  YoY % -52.98% -26.35% 9,160.00% -99.08% -45.91% 2,043.97% -
  Horiz. % 341.13% 725.53% 985.11% 10.64% 1,159.57% 2,143.97% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 130.30 142.27 160.27 153.33 152.73 137.33 85.95 7.18%
  YoY % -8.41% -11.23% 4.53% 0.39% 11.21% 59.78% -
  Horiz. % 151.60% 165.53% 186.47% 178.39% 177.70% 159.78% 100.00%
EPS 6.99 15.26 20.52 19.59 21.02 35.14 0.84 42.33%
  YoY % -54.19% -25.63% 4.75% -6.80% -40.18% 4,083.33% -
  Horiz. % 832.14% 1,816.67% 2,442.86% 2,332.14% 2,502.38% 4,183.33% 100.00%
DPS 10.00 14.00 10.00 10.88 16.62 12.71 6.63 7.09%
  YoY % -28.57% 40.00% -8.09% -34.54% 30.76% 91.70% -
  Horiz. % 150.83% 211.16% 150.83% 164.10% 250.68% 191.70% 100.00%
NAPS 1.4524 1.4918 1.4767 132.8600 1.2854 1.1623 0.5925 16.11%
  YoY % -2.64% 1.02% -98.89% 10,236.08% 10.59% 96.17% -
  Horiz. % 245.13% 251.78% 249.23% 22,423.63% 216.95% 196.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 130.30 141.61 157.69 148.66 144.66 122.06 66.22 11.94%
  YoY % -7.99% -10.20% 6.07% 2.77% 18.52% 84.32% -
  Horiz. % 196.77% 213.85% 238.13% 224.49% 218.45% 184.32% 100.00%
EPS 6.99 15.19 20.18 18.99 19.91 31.23 0.64 48.93%
  YoY % -53.98% -24.73% 6.27% -4.62% -36.25% 4,779.69% -
  Horiz. % 1,092.19% 2,373.44% 3,153.13% 2,967.19% 3,110.94% 4,879.69% 100.00%
DPS 10.00 13.85 9.74 10.55 15.74 11.30 5.11 11.83%
  YoY % -27.80% 42.20% -7.68% -32.97% 39.29% 121.14% -
  Horiz. % 195.69% 271.04% 190.61% 206.46% 308.02% 221.14% 100.00%
NAPS 1.4524 1.4849 1.4529 128.8104 1.2175 1.0331 0.4565 21.27%
  YoY % -2.19% 2.20% -98.87% 10,479.91% 17.85% 126.31% -
  Horiz. % 318.16% 325.28% 318.27% 28,216.96% 266.70% 226.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.2000 2.2300 2.7100 2.3300 2.2000 2.1600 1.6100 -
P/RPS 0.92 1.57 1.69 1.52 1.44 1.57 1.87 -11.15%
  YoY % -41.40% -7.10% 11.18% 5.56% -8.28% -16.04% -
  Horiz. % 49.20% 83.96% 90.37% 81.28% 77.01% 83.96% 100.00%
P/EPS 17.18 14.62 13.21 11.89 10.47 6.15 192.80 -33.16%
  YoY % 17.51% 10.67% 11.10% 13.56% 70.24% -96.81% -
  Horiz. % 8.91% 7.58% 6.85% 6.17% 5.43% 3.19% 100.00%
EY 5.82 6.84 7.57 8.41 9.55 16.27 0.52 49.53%
  YoY % -14.91% -9.64% -9.99% -11.94% -41.30% 3,028.85% -
  Horiz. % 1,119.23% 1,315.38% 1,455.77% 1,617.31% 1,836.54% 3,128.85% 100.00%
DY 8.33 6.28 3.69 4.67 7.55 5.88 4.12 12.44%
  YoY % 32.64% 70.19% -20.99% -38.15% 28.40% 42.72% -
  Horiz. % 202.18% 152.43% 89.56% 113.35% 183.25% 142.72% 100.00%
P/NAPS 0.83 1.49 1.84 0.02 1.71 1.86 2.72 -17.94%
  YoY % -44.30% -19.02% 9,100.00% -98.83% -8.06% -31.62% -
  Horiz. % 30.51% 54.78% 67.65% 0.74% 62.87% 68.38% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 06/11/14 18/11/13 22/11/12 18/11/11 16/11/10 26/11/09 -
Price 1.3400 1.9100 2.6700 2.4400 2.6000 2.2200 1.7400 -
P/RPS 1.03 1.34 1.67 1.59 1.70 1.62 2.02 -10.61%
  YoY % -23.13% -19.76% 5.03% -6.47% 4.94% -19.80% -
  Horiz. % 50.99% 66.34% 82.67% 78.71% 84.16% 80.20% 100.00%
P/EPS 19.18 12.52 13.01 12.45 12.37 6.32 208.37 -32.79%
  YoY % 53.19% -3.77% 4.50% 0.65% 95.73% -96.97% -
  Horiz. % 9.20% 6.01% 6.24% 5.97% 5.94% 3.03% 100.00%
EY 5.21 7.99 7.68 8.03 8.08 15.83 0.48 48.77%
  YoY % -34.79% 4.04% -4.36% -0.62% -48.96% 3,197.92% -
  Horiz. % 1,085.42% 1,664.58% 1,600.00% 1,672.92% 1,683.33% 3,297.92% 100.00%
DY 7.46 7.33 3.75 4.46 6.39 5.72 3.81 11.84%
  YoY % 1.77% 95.47% -15.92% -30.20% 11.71% 50.13% -
  Horiz. % 195.80% 192.39% 98.43% 117.06% 167.72% 150.13% 100.00%
P/NAPS 0.92 1.28 1.81 0.02 2.02 1.91 2.94 -17.60%
  YoY % -28.12% -29.28% 8,950.00% -99.01% 5.76% -35.03% -
  Horiz. % 31.29% 43.54% 61.56% 0.68% 68.71% 64.97% 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