Highlights

[MEDIA] YoY TTM Result on 2012-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 16-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -6.77%    YoY -     -16.59%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,482,266 1,708,137 1,728,397 1,603,228 1,577,160 926,524 762,881 11.70%
  YoY % -13.22% -1.17% 7.81% 1.65% 70.22% 21.45% -
  Horiz. % 194.30% 223.91% 226.56% 210.15% 206.74% 121.45% 100.00%
PBT 90,879 289,706 290,863 259,991 284,205 343,870 127,421 -5.47%
  YoY % -68.63% -0.40% 11.87% -8.52% -17.35% 169.87% -
  Horiz. % 71.32% 227.36% 228.27% 204.04% 223.04% 269.87% 100.00%
Tax -22,468 -73,508 -73,173 -64,619 -46,878 -68,397 -25,251 -1.93%
  YoY % 69.43% -0.46% -13.24% -37.85% 31.46% -170.87% -
  Horiz. % 88.98% 291.11% 289.78% 255.91% 185.65% 270.87% 100.00%
NP 68,411 216,198 217,690 195,372 237,327 275,473 102,170 -6.46%
  YoY % -68.36% -0.69% 11.42% -17.68% -13.85% 169.62% -
  Horiz. % 66.96% 211.61% 213.07% 191.22% 232.29% 269.62% 100.00%
NP to SH 67,395 214,074 215,653 193,117 231,515 263,603 45,729 6.67%
  YoY % -68.52% -0.73% 11.67% -16.59% -12.17% 476.45% -
  Horiz. % 147.38% 468.14% 471.59% 422.31% 506.28% 576.45% 100.00%
Tax Rate 24.72 % 25.37 % 25.16 % 24.85 % 16.49 % 19.89 % 19.82 % 3.75%
  YoY % -2.56% 0.83% 1.25% 50.70% -17.09% 0.35% -
  Horiz. % 124.72% 128.00% 126.94% 125.38% 83.20% 100.35% 100.00%
Total Cost 1,413,855 1,491,939 1,510,707 1,407,856 1,339,833 651,051 660,711 13.51%
  YoY % -5.23% -1.24% 7.31% 5.08% 105.80% -1.46% -
  Horiz. % 213.99% 225.81% 228.65% 213.08% 202.79% 98.54% 100.00%
Net Worth 1,611,653 1,654,592 1,582,506 1,392,420 1,315,403 102,375,987 1,227,437 4.64%
  YoY % -2.60% 4.56% 13.65% 5.86% -98.72% 8,240.62% -
  Horiz. % 131.30% 134.80% 128.93% 113.44% 107.17% 8,340.62% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 121,530 152,756 139,823 167,898 98,592 85,863 56,633 13.56%
  YoY % -20.44% 9.25% -16.72% 70.29% 14.83% 51.61% -
  Horiz. % 214.59% 269.73% 246.89% 296.47% 174.09% 151.61% 100.00%
Div Payout % 180.33 % 71.36 % 64.84 % 86.94 % 42.59 % 32.57 % 123.85 % 6.46%
  YoY % 152.70% 10.06% -25.42% 104.13% 30.76% -73.70% -
  Horiz. % 145.60% 57.62% 52.35% 70.20% 34.39% 26.30% 100.00%
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,611,653 1,654,592 1,582,506 1,392,420 1,315,403 102,375,987 1,227,437 4.64%
  YoY % -2.60% 4.56% 13.65% 5.86% -98.72% 8,240.62% -
  Horiz. % 131.30% 134.80% 128.93% 113.44% 107.17% 8,340.62% 100.00%
NOSH 1,109,190 1,102,693 1,084,280 1,071,752 1,035,505 975,845 2,002,672 -9.37%
  YoY % 0.59% 1.70% 1.17% 3.50% 6.11% -51.27% -
  Horiz. % 55.39% 55.06% 54.14% 53.52% 51.71% 48.73% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.62 % 12.66 % 12.59 % 12.19 % 15.05 % 29.73 % 13.39 % -16.24%
  YoY % -63.51% 0.56% 3.28% -19.00% -49.38% 122.03% -
  Horiz. % 34.50% 94.55% 94.03% 91.04% 112.40% 222.03% 100.00%
ROE 4.18 % 12.94 % 13.63 % 13.87 % 17.60 % 0.26 % 3.73 % 1.92%
  YoY % -67.70% -5.06% -1.73% -21.19% 6,669.23% -93.03% -
  Horiz. % 112.06% 346.92% 365.42% 371.85% 471.85% 6.97% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 133.63 154.91 159.41 149.59 152.31 94.95 38.09 23.26%
  YoY % -13.74% -2.82% 6.56% -1.79% 60.41% 149.28% -
  Horiz. % 350.83% 406.69% 418.51% 392.73% 399.87% 249.28% 100.00%
EPS 6.08 19.41 19.89 18.02 22.36 27.01 2.28 17.75%
  YoY % -68.68% -2.41% 10.38% -19.41% -17.22% 1,084.65% -
  Horiz. % 266.67% 851.32% 872.37% 790.35% 980.70% 1,184.65% 100.00%
DPS 11.00 14.00 13.00 15.67 9.52 8.80 2.83 25.38%
  YoY % -21.43% 7.69% -17.04% 64.60% 8.18% 210.95% -
  Horiz. % 388.69% 494.70% 459.36% 553.71% 336.40% 310.95% 100.00%
NAPS 1.4530 1.5005 1.4595 1.2992 1.2703 104.9100 0.6129 15.47%
  YoY % -3.17% 2.81% 12.34% 2.28% -98.79% 17,016.98% -
  Horiz. % 237.07% 244.82% 238.13% 211.98% 207.26% 17,116.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 133.63 154.00 155.83 144.54 142.19 83.53 68.78 11.70%
  YoY % -13.23% -1.17% 7.81% 1.65% 70.23% 21.45% -
  Horiz. % 194.29% 223.90% 226.56% 210.15% 206.73% 121.45% 100.00%
EPS 6.08 19.30 19.44 17.41 20.87 23.77 4.12 6.70%
  YoY % -68.50% -0.72% 11.66% -16.58% -12.20% 476.94% -
  Horiz. % 147.57% 468.45% 471.84% 422.57% 506.55% 576.94% 100.00%
DPS 11.00 13.77 12.61 15.14 8.89 7.74 5.11 13.62%
  YoY % -20.12% 9.20% -16.71% 70.30% 14.86% 51.47% -
  Horiz. % 215.26% 269.47% 246.77% 296.28% 173.97% 151.47% 100.00%
NAPS 1.4530 1.4917 1.4267 1.2553 1.1859 92.2980 1.1066 4.64%
  YoY % -2.59% 4.56% 13.65% 5.85% -98.72% 8,240.68% -
  Horiz. % 131.30% 134.80% 128.93% 113.44% 107.17% 8,340.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.7000 2.3600 2.4000 2.6800 2.5700 2.1500 0.9800 -
P/RPS 1.27 1.52 1.51 1.79 1.69 2.26 2.57 -11.08%
  YoY % -16.45% 0.66% -15.64% 5.92% -25.22% -12.06% -
  Horiz. % 49.42% 59.14% 58.75% 69.65% 65.76% 87.94% 100.00%
P/EPS 27.98 12.16 12.07 14.87 11.49 7.96 42.92 -6.88%
  YoY % 130.10% 0.75% -18.83% 29.42% 44.35% -81.45% -
  Horiz. % 65.19% 28.33% 28.12% 34.65% 26.77% 18.55% 100.00%
EY 3.57 8.23 8.29 6.72 8.70 12.56 2.33 7.37%
  YoY % -56.62% -0.72% 23.36% -22.76% -30.73% 439.06% -
  Horiz. % 153.22% 353.22% 355.79% 288.41% 373.39% 539.06% 100.00%
DY 6.47 5.93 5.42 5.85 3.70 4.09 2.89 14.37%
  YoY % 9.11% 9.41% -7.35% 58.11% -9.54% 41.52% -
  Horiz. % 223.88% 205.19% 187.54% 202.42% 128.03% 141.52% 100.00%
P/NAPS 1.17 1.57 1.64 2.06 2.02 0.02 1.60 -5.08%
  YoY % -25.48% -4.27% -20.39% 1.98% 10,000.00% -98.75% -
  Horiz. % 73.12% 98.13% 102.50% 128.75% 126.25% 1.25% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 14/05/15 08/05/14 07/05/13 16/05/12 12/05/11 19/05/10 15/05/09 -
Price 1.6700 2.4500 2.6200 2.4000 2.6800 2.0900 1.3400 -
P/RPS 1.25 1.58 1.64 1.60 1.76 2.20 3.52 -15.84%
  YoY % -20.89% -3.66% 2.50% -9.09% -20.00% -37.50% -
  Horiz. % 35.51% 44.89% 46.59% 45.45% 50.00% 62.50% 100.00%
P/EPS 27.48 12.62 13.17 13.32 11.99 7.74 58.68 -11.87%
  YoY % 117.75% -4.18% -1.13% 11.09% 54.91% -86.81% -
  Horiz. % 46.83% 21.51% 22.44% 22.70% 20.43% 13.19% 100.00%
EY 3.64 7.92 7.59 7.51 8.34 12.92 1.70 13.52%
  YoY % -54.04% 4.35% 1.07% -9.95% -35.45% 660.00% -
  Horiz. % 214.12% 465.88% 446.47% 441.76% 490.59% 760.00% 100.00%
DY 6.59 5.71 4.96 6.53 3.55 4.21 2.11 20.89%
  YoY % 15.41% 15.12% -24.04% 83.94% -15.68% 99.53% -
  Horiz. % 312.32% 270.62% 235.07% 309.48% 168.25% 199.53% 100.00%
P/NAPS 1.15 1.63 1.80 1.85 2.11 0.02 2.19 -10.18%
  YoY % -29.45% -9.44% -2.70% -12.32% 10,450.00% -99.09% -
  Horiz. % 52.51% 74.43% 82.19% 84.47% 96.35% 0.91% 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. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
3. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
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. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. GLOVES Versus OIL PALMS: What will both be in 6 months, 1 year, 3 years time? The Unfolding Story, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

157  210  517  1426 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.795-0.015 
 IMPIANA 0.09+0.015 
 KNM 0.24+0.01 
 SKPRES-WB 0.27-0.005 
 VS-WB 0.595+0.015 
 TFP 0.110.00 
 VIS 1.61+0.24 
 MINETEC-PR 0.0050.00 
 KAB 0.410.00 
 DESTINI 0.265+0.015 
PARTNERS & BROKERS