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.
 


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
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers