[MEDIA] QoQ Annualized Quarter Result on 31-Mar-2012 [#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- -59.79%

YoY- -40.32%

Quarter Report

MPB Bursa Q1 2012.pdf

Latest QR

Upcoming QR

MEDIA's Result

MEDIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Annualized Quarter Result
Revenue	1,697,845	1,626,824	1,565,814	1,341,136	1,622,133	1,591,105	1,551,722	6.15%
YoY %	4.37%	3.90%	16.75%	-17.32%	1.95%	2.54%	-	-
Horiz. %	109.42%	104.84%	100.91%	86.43%	104.54%	102.54%	100.00%	-
PBT	282,945	246,092	211,758	114,896	277,742	241,100	216,218	19.54%
YoY %	14.98%	16.21%	84.30%	-58.63%	15.20%	11.51%	-	-
Horiz. %	130.86%	113.82%	97.94%	53.14%	128.45%	111.51%	100.00%	-
Tax	-71,633	-62,500	-54,198	-29,288	-69,164	-61,942	-55,678	18.20%
YoY %	-14.61%	-15.32%	-85.05%	57.65%	-11.66%	-11.25%	-	-
Horiz. %	128.66%	112.25%	97.34%	52.60%	124.22%	111.25%	100.00%	-
NP	211,312	183,592	157,560	85,608	208,578	179,157	160,540	20.00%
YoY %	15.10%	16.52%	84.05%	-58.96%	16.42%	11.60%	-	-
Horiz. %	131.63%	114.36%	98.14%	53.33%	129.92%	111.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	209,312	181,530	155,054	83,064	206,585	176,805	158,464	20.28%
YoY %	15.30%	17.08%	86.67%	-59.79%	16.84%	11.57%	-	-
Horiz. %	132.09%	114.56%	97.85%	52.42%	130.37%	111.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.32%	25.40%	25.59%	25.49%	24.90%	25.69%	25.75%	-
YoY %	-0.31%	-0.74%	0.39%	2.37%	-3.08%	-0.23%	-	-
Horiz. %	98.33%	98.64%	99.38%	98.99%	96.70%	99.77%	100.00%	-
Total Cost	1,486,533	1,443,232	1,408,254	1,255,528	1,413,555	1,411,948	1,391,182	4.49%
YoY %	3.00%	2.48%	12.16%	-11.18%	0.11%	1.49%	-	-
Horiz. %	106.85%	103.74%	101.23%	90.25%	101.61%	101.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,542,236	143,034,782	145,648,110	1,392,420	1,418,696	1,348,490	1,378,406	7.73%
YoY %	-98.92%	-1.79%	10,360.07%	-1.85%	5.21%	-2.17%	-	-
Horiz. %	111.89%	10,376.83%	10,566.42%	101.02%	102.92%	97.83%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Dividend
Div	139,900	86,126	64,560	-	167,967	153,865	-	-
YoY %	62.44%	33.40%	0.00%	-	9.17%	0.00%	-	-
Horiz. %	90.92%	55.98%	41.96%	-	109.17%	100.00%	-	-
Div Payout %	66.84%	47.44%	41.64%	-	81.31%	87.03%	-	-
YoY %	40.89%	13.93%	0.00%	-	-6.57%	0.00%	-	-
Horiz. %	76.80%	54.51%	47.85%	-	93.43%	100.00%	-	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Equity
Net Worth	1,542,236	143,034,782	145,648,110	1,392,420	1,418,696	1,348,490	1,378,406	7.73%
YoY %	-98.92%	-1.79%	10,360.07%	-1.85%	5.21%	-2.17%	-	-
Horiz. %	111.89%	10,376.83%	10,566.42%	101.02%	102.92%	97.83%	100.00%	-
NOSH	1,076,154	1,076,582	1,076,005	1,071,752	1,049,797	1,049,082	1,045,277	1.95%
YoY %	-0.04%	0.05%	0.40%	2.09%	0.07%	0.36%	-	-
Horiz. %	102.95%	102.99%	102.94%	102.53%	100.43%	100.36%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Ratio Analysis
NP Margin	12.45%	11.29%	10.06%	6.38%	12.86%	11.26%	10.35%	-
YoY %	10.27%	12.23%	57.68%	-50.39%	14.21%	8.79%	-	-
Horiz. %	120.29%	109.08%	97.20%	61.64%	124.25%	108.79%	100.00%	-
ROE	13.57%	0.13%	0.11%	5.97%	14.56%	13.11%	11.50%	-
YoY %	10,338.46%	18.18%	-98.16%	-59.00%	11.06%	14.00%	-	-
Horiz. %	118.00%	1.13%	0.96%	51.91%	126.61%	114.00%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Per Share
RPS	157.77	151.11	145.52	125.13	154.52	151.67	148.45	4.12%
YoY %	4.41%	3.84%	16.30%	-19.02%	1.88%	2.17%	-	-
Horiz. %	106.28%	101.79%	98.03%	84.29%	104.09%	102.17%	100.00%	-
EPS	19.45	16.87	14.40	7.72	19.68	16.85	15.16	17.98%
YoY %	15.29%	17.15%	86.53%	-60.77%	16.80%	11.15%	-	-
Horiz. %	128.30%	111.28%	94.99%	50.92%	129.82%	111.15%	100.00%	-
DPS	13.00	8.00	6.00	0.00	16.00	14.67	0.00	-
YoY %	62.50%	33.33%	0.00%	0.00%	9.07%	0.00%	-	-
Horiz. %	88.62%	54.53%	40.90%	0.00%	109.07%	100.00%	-	-
NAPS	1.4331	132.86	135.36	1.2992	1.3514	1.2854	1.3187	5.67%
YoY %	-98.92%	-1.85%	10,318.72%	-3.86%	5.13%	-2.53%	-	-
Horiz. %	108.68%	10,075.07%	10,264.65%	98.52%	102.48%	97.47%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,071,752
RPS	153.07	146.67	141.17	120.91	146.24	143.45	139.90	6.15%
YoY %	4.36%	3.90%	16.76%	-17.32%	1.94%	2.54%	-	-
Horiz. %	109.41%	104.84%	100.91%	86.43%	104.53%	102.54%	100.00%	-
EPS	18.87	16.37	13.98	7.49	18.62	15.94	14.29	20.26%
YoY %	15.27%	17.10%	86.65%	-59.77%	16.81%	11.55%	-	-
Horiz. %	132.05%	114.56%	97.83%	52.41%	130.30%	111.55%	100.00%	-
DPS	12.61	7.76	5.82	0.00	15.14	13.87	0.00	-
YoY %	62.50%	33.33%	0.00%	0.00%	9.16%	0.00%	-	-
Horiz. %	90.92%	55.95%	41.96%	0.00%	109.16%	100.00%	-	-
NAPS	1.3904	128.9542	131.3103	1.2553	1.279	1.2157	1.2427	7.73%
YoY %	-98.92%	-1.79%	10,360.47%	-1.85%	5.21%	-2.17%	-	-
Horiz. %	111.89%	10,376.94%	10,566.53%	101.01%	102.92%	97.83%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	-
Price	2.34	2.33	2.21	2.68	2.60	2.20	2.90	-
P/RPS	1.48	1.54	1.52	2.14	1.68	1.45	1.95	-16.72%
YoY %	-3.90%	1.32%	-28.97%	27.38%	15.86%	-25.64%	-	-
Horiz. %	75.90%	78.97%	77.95%	109.74%	86.15%	74.36%	100.00%	-
P/EPS	12.03	13.82	15.34	34.58	13.21	13.05	19.13	-26.49%
YoY %	-12.95%	-9.91%	-55.64%	161.77%	1.23%	-31.78%	-	-
Horiz. %	62.89%	72.24%	80.19%	180.76%	69.05%	68.22%	100.00%	-
EY	8.31	7.24	6.52	2.89	7.57	7.66	5.23	35.97%
YoY %	14.78%	11.04%	125.61%	-61.82%	-1.17%	46.46%	-	-
Horiz. %	158.89%	138.43%	124.67%	55.26%	144.74%	146.46%	100.00%	-
DY	5.56	3.43	2.71	0.00	6.15	6.67	0.00	-
YoY %	62.10%	26.57%	0.00%	0.00%	-7.80%	0.00%	-	-
Horiz. %	83.36%	51.42%	40.63%	0.00%	92.20%	100.00%	-	-
P/NAPS	1.63	0.02	0.02	2.06	1.92	1.71	2.20	-18.04%
YoY %	8,050.00%	0.00%	-99.03%	7.29%	12.28%	-22.27%	-	-
Horiz. %	74.09%	0.91%	0.91%	93.64%	87.27%	77.73%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	20/02/13	22/11/12	14/08/12	16/05/12	23/02/12	18/11/11	24/08/11	-
Price	2.14	2.44	2.45	2.40	2.71	2.60	2.76	-
P/RPS	1.36	1.61	1.68	1.92	1.75	1.71	1.86	-18.76%
YoY %	-15.53%	-4.17%	-12.50%	9.71%	2.34%	-8.06%	-	-
Horiz. %	73.12%	86.56%	90.32%	103.23%	94.09%	91.94%	100.00%	-
P/EPS	11.00	14.47	17.00	30.97	13.77	15.43	18.21	-28.43%
YoY %	-23.98%	-14.88%	-45.11%	124.91%	-10.76%	-15.27%	-	-
Horiz. %	60.41%	79.46%	93.36%	170.07%	75.62%	84.73%	100.00%	-
EY	9.09	6.91	5.88	3.23	7.26	6.48	5.49	39.74%
YoY %	31.55%	17.52%	82.04%	-55.51%	12.04%	18.03%	-	-
Horiz. %	165.57%	125.87%	107.10%	58.83%	132.24%	118.03%	100.00%	-
DY	6.07	3.28	2.45	0.00	5.90	5.64	0.00	-
YoY %	85.06%	33.88%	0.00%	0.00%	4.61%	0.00%	-	-
Horiz. %	107.62%	58.16%	43.44%	0.00%	104.61%	100.00%	-	-
P/NAPS	1.49	0.02	0.02	1.85	2.01	2.02	2.09	-20.11%
YoY %	7,350.00%	0.00%	-98.92%	-7.96%	-0.50%	-3.35%	-	-
Horiz. %	71.29%	0.96%	0.96%	88.52%	96.17%	96.65%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos