Highlights

[MEDIA] YoY TTM Result on 2011-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 12-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -4.45%    YoY -     -12.17%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 1,708,137 1,728,397 1,603,228 1,577,160 926,524 762,881 738,014 15.00%
  YoY % -1.17% 7.81% 1.65% 70.22% 21.45% 3.37% -
  Horiz. % 231.45% 234.20% 217.24% 213.70% 125.54% 103.37% 100.00%
PBT 289,706 290,863 259,991 284,205 343,870 127,421 160,360 10.35%
  YoY % -0.40% 11.87% -8.52% -17.35% 169.87% -20.54% -
  Horiz. % 180.66% 181.38% 162.13% 177.23% 214.44% 79.46% 100.00%
Tax -73,508 -73,173 -64,619 -46,878 -68,397 -25,251 -34,415 13.48%
  YoY % -0.46% -13.24% -37.85% 31.46% -170.87% 26.63% -
  Horiz. % 213.59% 212.62% 187.76% 136.21% 198.74% 73.37% 100.00%
NP 216,198 217,690 195,372 237,327 275,473 102,170 125,945 9.42%
  YoY % -0.69% 11.42% -17.68% -13.85% 169.62% -18.88% -
  Horiz. % 171.66% 172.85% 155.12% 188.44% 218.72% 81.12% 100.00%
NP to SH 214,074 215,653 193,117 231,515 263,603 45,729 125,985 9.23%
  YoY % -0.73% 11.67% -16.59% -12.17% 476.45% -63.70% -
  Horiz. % 169.92% 171.17% 153.29% 183.76% 209.23% 36.30% 100.00%
Tax Rate 25.37 % 25.16 % 24.85 % 16.49 % 19.89 % 19.82 % 21.46 % 2.83%
  YoY % 0.83% 1.25% 50.70% -17.09% 0.35% -7.64% -
  Horiz. % 118.22% 117.24% 115.80% 76.84% 92.68% 92.36% 100.00%
Total Cost 1,491,939 1,510,707 1,407,856 1,339,833 651,051 660,711 612,069 16.00%
  YoY % -1.24% 7.31% 5.08% 105.80% -1.46% 7.95% -
  Horiz. % 243.75% 246.82% 230.02% 218.90% 106.37% 107.95% 100.00%
Net Worth 1,654,592 1,582,506 1,392,420 1,315,403 102,375,987 1,227,437 583,028 18.98%
  YoY % 4.56% 13.65% 5.86% -98.72% 8,240.62% 110.53% -
  Horiz. % 283.79% 271.43% 238.83% 225.62% 17,559.35% 210.53% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 152,756 139,823 167,898 98,592 85,863 56,633 75,318 12.50%
  YoY % 9.25% -16.72% 70.29% 14.83% 51.61% -24.81% -
  Horiz. % 202.81% 185.64% 222.92% 130.90% 114.00% 75.19% 100.00%
Div Payout % 71.36 % 64.84 % 86.94 % 42.59 % 32.57 % 123.85 % 59.78 % 2.99%
  YoY % 10.06% -25.42% 104.13% 30.76% -73.70% 107.18% -
  Horiz. % 119.37% 108.46% 145.43% 71.24% 54.48% 207.18% 100.00%
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,654,592 1,582,506 1,392,420 1,315,403 102,375,987 1,227,437 583,028 18.98%
  YoY % 4.56% 13.65% 5.86% -98.72% 8,240.62% 110.53% -
  Horiz. % 283.79% 271.43% 238.83% 225.62% 17,559.35% 210.53% 100.00%
NOSH 1,102,693 1,084,280 1,071,752 1,035,505 975,845 2,002,672 848,905 4.45%
  YoY % 1.70% 1.17% 3.50% 6.11% -51.27% 135.91% -
  Horiz. % 129.90% 127.73% 126.25% 121.98% 114.95% 235.91% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 12.66 % 12.59 % 12.19 % 15.05 % 29.73 % 13.39 % 17.07 % -4.86%
  YoY % 0.56% 3.28% -19.00% -49.38% 122.03% -21.56% -
  Horiz. % 74.17% 73.76% 71.41% 88.17% 174.17% 78.44% 100.00%
ROE 12.94 % 13.63 % 13.87 % 17.60 % 0.26 % 3.73 % 21.61 % -8.19%
  YoY % -5.06% -1.73% -21.19% 6,669.23% -93.03% -82.74% -
  Horiz. % 59.88% 63.07% 64.18% 81.44% 1.20% 17.26% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 154.91 159.41 149.59 152.31 94.95 38.09 86.94 10.10%
  YoY % -2.82% 6.56% -1.79% 60.41% 149.28% -56.19% -
  Horiz. % 178.18% 183.36% 172.06% 175.19% 109.21% 43.81% 100.00%
EPS 19.41 19.89 18.02 22.36 27.01 2.28 14.84 4.57%
  YoY % -2.41% 10.38% -19.41% -17.22% 1,084.65% -84.64% -
  Horiz. % 130.80% 134.03% 121.43% 150.67% 182.01% 15.36% 100.00%
DPS 14.00 13.00 15.67 9.52 8.80 2.83 8.87 7.90%
  YoY % 7.69% -17.04% 64.60% 8.18% 210.95% -68.09% -
  Horiz. % 157.84% 146.56% 176.66% 107.33% 99.21% 31.91% 100.00%
NAPS 1.5005 1.4595 1.2992 1.2703 104.9100 0.6129 0.6868 13.90%
  YoY % 2.81% 12.34% 2.28% -98.79% 17,016.98% -10.76% -
  Horiz. % 218.48% 212.51% 189.17% 184.96% 15,275.19% 89.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 154.00 155.83 144.54 142.19 83.53 68.78 66.54 15.00%
  YoY % -1.17% 7.81% 1.65% 70.23% 21.45% 3.37% -
  Horiz. % 231.44% 234.19% 217.22% 213.69% 125.53% 103.37% 100.00%
EPS 19.30 19.44 17.41 20.87 23.77 4.12 11.36 9.23%
  YoY % -0.72% 11.66% -16.58% -12.20% 476.94% -63.73% -
  Horiz. % 169.89% 171.13% 153.26% 183.71% 209.24% 36.27% 100.00%
DPS 13.77 12.61 15.14 8.89 7.74 5.11 6.79 12.50%
  YoY % 9.20% -16.71% 70.30% 14.86% 51.47% -24.74% -
  Horiz. % 202.80% 185.71% 222.97% 130.93% 113.99% 75.26% 100.00%
NAPS 1.4917 1.4267 1.2553 1.1859 92.2980 1.1066 0.5256 18.98%
  YoY % 4.56% 13.65% 5.85% -98.72% 8,240.68% 110.54% -
  Horiz. % 283.81% 271.44% 238.83% 225.63% 17,560.50% 210.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.3600 2.4000 2.6800 2.5700 2.1500 0.9800 2.2600 -
P/RPS 1.52 1.51 1.79 1.69 2.26 2.57 2.60 -8.55%
  YoY % 0.66% -15.64% 5.92% -25.22% -12.06% -1.15% -
  Horiz. % 58.46% 58.08% 68.85% 65.00% 86.92% 98.85% 100.00%
P/EPS 12.16 12.07 14.87 11.49 7.96 42.92 15.23 -3.68%
  YoY % 0.75% -18.83% 29.42% 44.35% -81.45% 181.81% -
  Horiz. % 79.84% 79.25% 97.64% 75.44% 52.27% 281.81% 100.00%
EY 8.23 8.29 6.72 8.70 12.56 2.33 6.57 3.82%
  YoY % -0.72% 23.36% -22.76% -30.73% 439.06% -64.54% -
  Horiz. % 125.27% 126.18% 102.28% 132.42% 191.17% 35.46% 100.00%
DY 5.93 5.42 5.85 3.70 4.09 2.89 3.93 7.09%
  YoY % 9.41% -7.35% 58.11% -9.54% 41.52% -26.46% -
  Horiz. % 150.89% 137.91% 148.85% 94.15% 104.07% 73.54% 100.00%
P/NAPS 1.57 1.64 2.06 2.02 0.02 1.60 3.29 -11.60%
  YoY % -4.27% -20.39% 1.98% 10,000.00% -98.75% -51.37% -
  Horiz. % 47.72% 49.85% 62.61% 61.40% 0.61% 48.63% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 08/05/14 07/05/13 16/05/12 12/05/11 19/05/10 15/05/09 28/05/08 -
Price 2.4500 2.6200 2.4000 2.6800 2.0900 1.3400 2.3200 -
P/RPS 1.58 1.64 1.60 1.76 2.20 3.52 2.67 -8.37%
  YoY % -3.66% 2.50% -9.09% -20.00% -37.50% 31.84% -
  Horiz. % 59.18% 61.42% 59.93% 65.92% 82.40% 131.84% 100.00%
P/EPS 12.62 13.17 13.32 11.99 7.74 58.68 15.63 -3.50%
  YoY % -4.18% -1.13% 11.09% 54.91% -86.81% 275.43% -
  Horiz. % 80.74% 84.26% 85.22% 76.71% 49.52% 375.43% 100.00%
EY 7.92 7.59 7.51 8.34 12.92 1.70 6.40 3.61%
  YoY % 4.35% 1.07% -9.95% -35.45% 660.00% -73.44% -
  Horiz. % 123.75% 118.59% 117.34% 130.31% 201.88% 26.56% 100.00%
DY 5.71 4.96 6.53 3.55 4.21 2.11 3.82 6.93%
  YoY % 15.12% -24.04% 83.94% -15.68% 99.53% -44.76% -
  Horiz. % 149.48% 129.84% 170.94% 92.93% 110.21% 55.24% 100.00%
P/NAPS 1.63 1.80 1.85 2.11 0.02 2.19 3.38 -11.44%
  YoY % -9.44% -2.70% -12.32% 10,450.00% -99.09% -35.21% -
  Horiz. % 48.22% 53.25% 54.73% 62.43% 0.59% 64.79% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS