[MEDIA] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -60.55%
YoY- -23.65%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 428,804 417,468 421,672 354,189 411,271 416,753 394,947 5.62%
PBT 98,003 72,716 60,548 47,561 79,384 94,336 62,924 34.25%
Tax -23,225 -18,618 -15,454 -12,385 9,179 -20,655 -23,017 0.59%
NP 74,778 54,098 45,094 35,176 88,563 73,681 39,907 51.81%
-
NP to SH 74,540 53,372 44,439 34,793 88,200 71,869 36,653 60.30%
-
Tax Rate 23.70% 25.60% 25.52% 26.04% -11.56% 21.90% 36.58% -
Total Cost 354,026 363,370 376,578 319,013 322,708 343,072 355,040 -0.18%
-
Net Worth 1,340,122 1,350,479 1,378,863 1,315,403 985,978 1,145,861 1,062,350 16.69%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 52,479 84,050 - - 59,158 39,434 - -
Div Payout % 70.40% 157.48% - - 67.07% 54.87% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,340,122 1,350,479 1,378,863 1,315,403 985,978 1,145,861 1,062,350 16.69%
NOSH 1,049,594 1,050,629 1,045,623 1,035,505 985,978 985,857 977,413 4.85%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.44% 12.96% 10.69% 9.93% 21.53% 17.68% 10.10% -
ROE 5.56% 3.95% 3.22% 2.65% 8.95% 6.27% 3.45% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 40.85 39.74 40.33 34.20 41.71 42.27 40.41 0.72%
EPS 7.10 5.08 4.25 3.36 8.95 7.29 3.75 52.86%
DPS 5.00 8.00 0.00 0.00 6.00 4.00 0.00 -
NAPS 1.2768 1.2854 1.3187 1.2703 1.00 1.1623 1.0869 11.29%
Adjusted Per Share Value based on latest NOSH - 1,035,505
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 39.21 38.18 38.56 32.39 37.61 38.11 36.12 5.60%
EPS 6.82 4.88 4.06 3.18 8.07 6.57 3.35 60.42%
DPS 4.80 7.69 0.00 0.00 5.41 3.61 0.00 -
NAPS 1.2255 1.235 1.2609 1.2029 0.9016 1.0479 0.9715 16.69%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.60 2.20 2.90 2.57 2.60 2.16 2.11 -
P/RPS 6.36 5.54 7.19 7.51 6.23 5.11 5.22 14.03%
P/EPS 36.61 43.31 68.24 76.49 29.07 29.63 56.27 -24.85%
EY 2.73 2.31 1.47 1.31 3.44 3.38 1.78 32.88%
DY 1.92 3.64 0.00 0.00 2.31 1.85 0.00 -
P/NAPS 2.04 1.71 2.20 2.02 2.60 1.86 1.94 3.39%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 18/11/11 24/08/11 12/05/11 23/02/11 16/11/10 24/08/10 -
Price 2.71 2.60 2.76 2.68 2.39 2.22 2.12 -
P/RPS 6.63 6.54 6.84 7.84 5.73 5.25 5.25 16.78%
P/EPS 38.16 51.18 64.94 79.76 26.72 30.45 56.53 -22.99%
EY 2.62 1.95 1.54 1.25 3.74 3.28 1.77 29.79%
DY 1.85 3.08 0.00 0.00 2.51 1.80 0.00 -
P/NAPS 2.12 2.02 2.09 2.11 2.39 1.91 1.95 5.71%

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