[MEDIA] QoQ Cumulative 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- -89.95%
YoY- -40.32%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,697,845 1,220,118 782,907 335,284 1,622,133 1,193,329 775,861 68.15%
PBT 282,945 184,569 105,879 28,724 277,742 180,825 108,109 89.36%
Tax -71,633 -46,875 -27,099 -7,322 -69,164 -46,457 -27,839 87.23%
NP 211,312 137,694 78,780 21,402 208,578 134,368 80,270 90.09%
-
NP to SH 209,312 136,148 77,527 20,766 206,585 132,604 79,232 90.53%
-
Tax Rate 25.32% 25.40% 25.59% 25.49% 24.90% 25.69% 25.75% -
Total Cost 1,486,533 1,082,424 704,127 313,882 1,413,555 1,058,961 695,591 65.53%
-
Net Worth 1,542,236 143,034,777 145,648,110 1,392,420 1,418,696 1,348,490 1,378,406 7.73%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 139,900 64,594 32,280 - 167,967 115,399 - -
Div Payout % 66.84% 47.44% 41.64% - 81.31% 87.03% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,542,236 143,034,777 145,648,110 1,392,420 1,418,696 1,348,490 1,378,406 7.73%
NOSH 1,076,154 1,076,582 1,076,005 1,071,752 1,049,797 1,049,082 1,045,277 1.95%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 12.45% 11.29% 10.06% 6.38% 12.86% 11.26% 10.35% -
ROE 13.57% 0.10% 0.05% 1.49% 14.56% 9.83% 5.75% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 157.77 113.33 72.76 31.28 154.52 113.75 74.23 64.93%
EPS 19.45 12.65 7.20 1.93 19.68 12.64 7.58 86.89%
DPS 13.00 6.00 3.00 0.00 16.00 11.00 0.00 -
NAPS 1.4331 132.86 135.36 1.2992 1.3514 1.2854 1.3187 5.67%
Adjusted Per Share Value based on latest NOSH - 1,071,752
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 155.26 111.58 71.59 30.66 148.34 109.13 70.95 68.15%
EPS 19.14 12.45 7.09 1.90 18.89 12.13 7.25 90.45%
DPS 12.79 5.91 2.95 0.00 15.36 10.55 0.00 -
NAPS 1.4103 130.801 133.1909 1.2733 1.2974 1.2332 1.2605 7.73%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
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 2.06 3.04 8.57 1.68 1.93 3.91 -47.51%
P/EPS 12.03 18.42 30.67 138.32 13.21 17.41 38.26 -53.59%
EY 8.31 5.43 3.26 0.72 7.57 5.75 2.61 115.66%
DY 5.56 2.58 1.36 0.00 6.15 5.00 0.00 -
P/NAPS 1.63 0.02 0.02 2.06 1.92 1.71 2.20 -18.04%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
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 2.15 3.37 7.67 1.75 2.29 3.72 -48.71%
P/EPS 11.00 19.29 34.00 123.87 13.77 20.57 36.41 -54.81%
EY 9.09 5.18 2.94 0.81 7.26 4.86 2.75 121.09%
DY 6.07 2.46 1.22 0.00 5.90 4.23 0.00 -
P/NAPS 1.49 0.02 0.02 1.85 2.01 2.02 2.09 -20.11%

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