[MEDIA] QoQ Cumulative Quarter Result on 30-Sep-2012 [#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- 75.61%
YoY- 2.67%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 832,110 365,836 1,697,845 1,220,118 782,907 335,284 1,622,133 -35.94%
PBT 117,889 36,642 282,945 184,569 105,879 28,724 277,742 -43.55%
Tax -29,485 -8,862 -71,633 -46,875 -27,099 -7,322 -69,164 -43.38%
NP 88,404 27,780 211,312 137,694 78,780 21,402 208,578 -43.60%
-
NP to SH 87,210 27,107 209,312 136,148 77,527 20,766 206,585 -43.75%
-
Tax Rate 25.01% 24.19% 25.32% 25.40% 25.59% 25.49% 24.90% -
Total Cost 743,706 338,056 1,486,533 1,082,424 704,127 313,882 1,413,555 -34.85%
-
Net Worth 1,578,283 1,582,506 1,542,236 143,034,777 145,648,110 1,392,420 1,418,696 7.37%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 32,703 - 139,900 64,594 32,280 - 167,967 -66.44%
Div Payout % 37.50% - 66.84% 47.44% 41.64% - 81.31% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,578,283 1,582,506 1,542,236 143,034,777 145,648,110 1,392,420 1,418,696 7.37%
NOSH 1,090,125 1,084,280 1,076,154 1,076,582 1,076,005 1,071,752 1,049,797 2.54%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.62% 7.59% 12.45% 11.29% 10.06% 6.38% 12.86% -
ROE 5.53% 1.71% 13.57% 0.10% 0.05% 1.49% 14.56% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 76.33 33.74 157.77 113.33 72.76 31.28 154.52 -37.53%
EPS 8.00 2.50 19.45 12.65 7.20 1.93 19.68 -45.15%
DPS 3.00 0.00 13.00 6.00 3.00 0.00 16.00 -67.27%
NAPS 1.4478 1.4595 1.4331 132.86 135.36 1.2992 1.3514 4.70%
Adjusted Per Share Value based on latest NOSH - 1,075,381
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 75.02 32.98 153.07 110.00 70.58 30.23 146.24 -35.94%
EPS 7.86 2.44 18.87 12.27 6.99 1.87 18.62 -43.75%
DPS 2.95 0.00 12.61 5.82 2.91 0.00 15.14 -66.42%
NAPS 1.4229 1.4267 1.3904 128.9542 131.3103 1.2553 1.279 7.37%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.80 2.40 2.34 2.33 2.21 2.68 2.60 -
P/RPS 3.67 7.11 1.48 2.06 3.04 8.57 1.68 68.43%
P/EPS 35.00 96.00 12.03 18.42 30.67 138.32 13.21 91.58%
EY 2.86 1.04 8.31 5.43 3.26 0.72 7.57 -47.76%
DY 1.07 0.00 5.56 2.58 1.36 0.00 6.15 -68.86%
P/NAPS 1.93 1.64 1.63 0.02 0.02 2.06 1.92 0.34%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 07/05/13 20/02/13 22/11/12 14/08/12 16/05/12 23/02/12 -
Price 2.55 2.62 2.14 2.44 2.45 2.40 2.71 -
P/RPS 3.34 7.77 1.36 2.15 3.37 7.67 1.75 53.92%
P/EPS 31.88 104.80 11.00 19.29 34.00 123.87 13.77 75.09%
EY 3.14 0.95 9.09 5.18 2.94 0.81 7.26 -42.83%
DY 1.18 0.00 6.07 2.46 1.22 0.00 5.90 -65.83%
P/NAPS 1.76 1.80 1.49 0.02 0.02 1.85 2.01 -8.48%

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
Post a Comment