[MEDIA] QoQ TTM Result on 30-Sep-2011 [#3]

Stock

[MEDIA] MEDIA PRIMA BHD

Announcement Date

18-Nov-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Sep-2011 [#3]

Profit Trend

QoQ- -7.73%

YoY- -36.26%

Quarter Report

MEDIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
TTM Result
Revenue	1,629,179	1,603,228	1,622,133	1,604,600	1,603,885	1,577,160	1,546,643	3.53%
YoY %	1.62%	-1.17%	1.09%	0.04%	1.69%	1.97%	-	-
Horiz. %	105.34%	103.66%	104.88%	103.75%	103.70%	101.97%	100.00%	-
PBT	276,598	259,991	278,828	260,209	281,829	284,205	295,311	-4.27%
YoY %	6.39%	-6.76%	7.16%	-7.67%	-0.84%	-3.76%	-	-
Horiz. %	93.66%	88.04%	94.42%	88.11%	95.43%	96.24%	100.00%	-
Tax	-68,942	-64,619	-69,682	-37,278	-39,315	-46,878	-46,285	30.45%
YoY %	-6.69%	7.27%	-86.93%	5.18%	16.13%	-1.28%	-	-
Horiz. %	148.95%	139.61%	150.55%	80.54%	84.94%	101.28%	100.00%	-
NP	207,656	195,372	209,146	222,931	242,514	237,327	249,026	-11.41%
YoY %	6.29%	-6.59%	-6.18%	-8.07%	2.19%	-4.70%	-	-
Horiz. %	83.39%	78.45%	83.99%	89.52%	97.39%	95.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	205,439	193,117	207,144	220,804	239,301	231,515	242,294	-10.42%
YoY %	6.38%	-6.77%	-6.19%	-7.73%	3.36%	-4.45%	-	-
Horiz. %	84.79%	79.70%	85.49%	91.13%	98.76%	95.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.92%	24.85%	24.99%	14.33%	13.95%	16.49%	15.67%	-
YoY %	0.28%	-0.56%	74.39%	2.72%	-15.40%	5.23%	-	-
Horiz. %	159.03%	158.58%	159.48%	91.45%	89.02%	105.23%	100.00%	-
Total Cost	1,421,523	1,407,856	1,412,987	1,381,669	1,361,371	1,339,833	1,297,617	6.27%
YoY %	0.97%	-0.36%	2.27%	1.49%	1.61%	3.25%	-	-
Horiz. %	109.55%	108.50%	108.89%	106.48%	104.91%	103.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	145,583,776	1,392,420	1,340,122	1,350,479	1,378,863	1,315,403	985,978	2702.11%
YoY %	10,355.45%	3.90%	-0.77%	-2.06%	4.82%	33.41%	-	-
Horiz. %	14,765.42%	141.22%	135.92%	136.97%	139.85%	133.41%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	168,796	167,898	167,898	174,577	129,961	98,592	98,592	43.16%
YoY %	0.53%	0.00%	-3.83%	34.33%	31.82%	0.00%	-	-
Horiz. %	171.21%	170.30%	170.30%	177.07%	131.82%	100.00%	100.00%	-
Div Payout %	82.16%	86.94%	81.05%	79.06%	54.31%	42.59%	40.69%	-
YoY %	-5.50%	7.27%	2.52%	45.57%	27.52%	4.67%	-	-
Horiz. %	201.92%	213.66%	199.19%	194.30%	133.47%	104.67%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	145,583,776	1,392,420	1,340,122	1,350,479	1,378,863	1,315,403	985,978	2702.11%
YoY %	10,355.45%	3.90%	-0.77%	-2.06%	4.82%	33.41%	-	-
Horiz. %	14,765.42%	141.22%	135.92%	136.97%	139.85%	133.41%	100.00%	-
NOSH	1,075,530	1,071,752	1,049,594	1,050,629	1,045,623	1,035,505	985,978	5.97%
YoY %	0.35%	2.11%	-0.10%	0.48%	0.98%	5.02%	-	-
Horiz. %	109.08%	108.70%	106.45%	106.56%	106.05%	105.02%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	12.75%	12.19%	12.89%	13.89%	15.12%	15.05%	16.10%	-
YoY %	4.59%	-5.43%	-7.20%	-8.13%	0.47%	-6.52%	-	-
Horiz. %	79.19%	75.71%	80.06%	86.27%	93.91%	93.48%	100.00%	-
ROE	0.14%	13.87%	15.46%	16.35%	17.35%	17.60%	24.57%	-
YoY %	-98.99%	-10.28%	-5.44%	-5.76%	-1.42%	-28.37%	-	-
Horiz. %	0.57%	56.45%	62.92%	66.54%	70.61%	71.63%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	151.48	149.59	154.55	152.73	153.39	152.31	156.86	-2.30%
YoY %	1.26%	-3.21%	1.19%	-0.43%	0.71%	-2.90%	-	-
Horiz. %	96.57%	95.37%	98.53%	97.37%	97.79%	97.10%	100.00%	-
EPS	19.10	18.02	19.74	21.02	22.89	22.36	24.57	-15.46%
YoY %	5.99%	-8.71%	-6.09%	-8.17%	2.37%	-8.99%	-	-
Horiz. %	77.74%	73.34%	80.34%	85.55%	93.16%	91.01%	100.00%	-
DPS	15.69	15.67	16.00	16.62	12.43	9.52	10.00	35.06%
YoY %	0.13%	-2.06%	-3.73%	33.71%	30.57%	-4.80%	-	-
Horiz. %	156.90%	156.70%	160.00%	166.20%	124.30%	95.20%	100.00%	-
NAPS	135.36	1.2992	1.2768	1.2854	1.3187	1.2703	1.00	2544.18%
YoY %	10,318.72%	1.75%	-0.67%	-2.53%	3.81%	27.03%	-	-
Horiz. %	13,536.00%	129.92%	127.68%	128.54%	131.87%	127.03%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,050,629
RPS	146.88	144.54	146.24	144.66	144.60	142.19	139.44	3.52%
YoY %	1.62%	-1.16%	1.09%	0.04%	1.69%	1.97%	-	-
Horiz. %	105.34%	103.66%	104.88%	103.74%	103.70%	101.97%	100.00%	-
EPS	18.52	17.41	18.68	19.91	21.57	20.87	21.84	-10.41%
YoY %	6.38%	-6.80%	-6.18%	-7.70%	3.35%	-4.44%	-	-
Horiz. %	84.80%	79.72%	85.53%	91.16%	98.76%	95.56%	100.00%	-
DPS	15.22	15.14	15.14	15.74	11.72	8.89	8.89	43.15%
YoY %	0.53%	0.00%	-3.81%	34.30%	31.83%	0.00%	-	-
Horiz. %	171.20%	170.30%	170.30%	177.05%	131.83%	100.00%	100.00%	-
NAPS	131.2523	1.2553	1.2082	1.2175	1.2431	1.1859	0.8889	2702.14%
YoY %	10,355.85%	3.90%	-0.76%	-2.06%	4.82%	33.41%	-	-
Horiz. %	14,765.70%	141.22%	135.92%	136.97%	139.85%	133.41%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	2.21	2.68	2.60	2.20	2.90	2.57	2.60	-
P/RPS	1.46	1.79	1.68	1.44	1.89	1.69	1.66	-8.20%
YoY %	-18.44%	6.55%	16.67%	-23.81%	11.83%	1.81%	-	-
Horiz. %	87.95%	107.83%	101.20%	86.75%	113.86%	101.81%	100.00%	-
P/EPS	11.57	14.87	13.17	10.47	12.67	11.49	10.58	6.15%
YoY %	-22.19%	12.91%	25.79%	-17.36%	10.27%	8.60%	-	-
Horiz. %	109.36%	140.55%	124.48%	98.96%	119.75%	108.60%	100.00%	-
EY	8.64	6.72	7.59	9.55	7.89	8.70	9.45	-5.80%
YoY %	28.57%	-11.46%	-20.52%	21.04%	-9.31%	-7.94%	-	-
Horiz. %	91.43%	71.11%	80.32%	101.06%	83.49%	92.06%	100.00%	-
DY	7.10	5.85	6.15	7.55	4.29	3.70	3.85	50.43%
YoY %	21.37%	-4.88%	-18.54%	75.99%	15.95%	-3.90%	-	-
Horiz. %	184.42%	151.95%	159.74%	196.10%	111.43%	96.10%	100.00%	-
P/NAPS	0.02	2.06	2.04	1.71	2.20	2.02	2.60	-96.11%
YoY %	-99.03%	0.98%	19.30%	-22.27%	8.91%	-22.31%	-	-
Horiz. %	0.77%	79.23%	78.46%	65.77%	84.62%	77.69%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	14/08/12	16/05/12	23/02/12	18/11/11	24/08/11	12/05/11	23/02/11	-
Price	2.45	2.40	2.71	2.60	2.76	2.68	2.39	-
P/RPS	1.62	1.60	1.75	1.70	1.80	1.76	1.52	4.34%
YoY %	1.25%	-8.57%	2.94%	-5.56%	2.27%	15.79%	-	-
Horiz. %	106.58%	105.26%	115.13%	111.84%	118.42%	115.79%	100.00%	-
P/EPS	12.83	13.32	13.73	12.37	12.06	11.99	9.73	20.26%
YoY %	-3.68%	-2.99%	10.99%	2.57%	0.58%	23.23%	-	-
Horiz. %	131.86%	136.90%	141.11%	127.13%	123.95%	123.23%	100.00%	-
EY	7.80	7.51	7.28	8.08	8.29	8.34	10.28	-16.82%
YoY %	3.86%	3.16%	-9.90%	-2.53%	-0.60%	-18.87%	-	-
Horiz. %	75.88%	73.05%	70.82%	78.60%	80.64%	81.13%	100.00%	-
DY	6.41	6.53	5.90	6.39	4.50	3.55	4.18	33.01%
YoY %	-1.84%	10.68%	-7.67%	42.00%	26.76%	-15.07%	-	-
Horiz. %	153.35%	156.22%	141.15%	152.87%	107.66%	84.93%	100.00%	-
P/NAPS	0.02	1.85	2.12	2.02	2.09	2.11	2.39	-95.89%
YoY %	-98.92%	-12.74%	4.95%	-3.35%	-0.95%	-11.72%	-	-
Horiz. %	0.84%	77.41%	88.70%	84.52%	87.45%	88.28%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 15:00:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-10 15:00:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-10 14:55:00

ADX

5 Mins

BUY

2024-05-10 14:45:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-10 14:40:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

583

MPI

MALAYSIAN PACIFIC INDUSTRIES

582

HLIND

HONG LEONG INDUSTRIES BHD

575

GENTING

GENTING BHD

405

VSTECS

VSTECS BERHAD

402

MYEG

MY E.G. SERVICES BHD

355

YTLPOWR

YTL POWER INTERNATIONAL BHD

353

TOPGLOV

TOP GLOVE CORPORATION BHD

322

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

318

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

HSI-HS2

0.06

-0.035

64,799,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More