[MEDIA] QoQ TTM Result on 31-Dec-2011 [#4]

Stock

[MEDIA] MEDIA PRIMA BHD

Announcement Date

23-Feb-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Dec-2011 [#4]

Profit Trend

QoQ- -6.19%

YoY- -14.51%

Quarter Report

MPB Bursa Q4 2011.pdf

Latest QR

Upcoming QR

MEDIA's Result

MEDIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	1,648,922	1,629,179	1,603,228	1,622,133	1,604,600	1,603,885	1,577,160	3.00%
YoY %	1.21%	1.62%	-1.17%	1.09%	0.04%	1.69%	-	-
Horiz. %	104.55%	103.30%	101.65%	102.85%	101.74%	101.69%	100.00%	-
PBT	282,572	276,598	259,991	278,828	260,209	281,829	284,205	-0.38%
YoY %	2.16%	6.39%	-6.76%	7.16%	-7.67%	-0.84%	-	-
Horiz. %	99.43%	97.32%	91.48%	98.11%	91.56%	99.16%	100.00%	-
Tax	-70,100	-68,942	-64,619	-69,682	-37,278	-39,315	-46,878	30.67%
YoY %	-1.68%	-6.69%	7.27%	-86.93%	5.18%	16.13%	-	-
Horiz. %	149.54%	147.07%	137.85%	148.65%	79.52%	83.87%	100.00%	-
NP	212,472	207,656	195,372	209,146	222,931	242,514	237,327	-7.09%
YoY %	2.32%	6.29%	-6.59%	-6.18%	-8.07%	2.19%	-	-
Horiz. %	89.53%	87.50%	82.32%	88.13%	93.93%	102.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	210,688	205,439	193,117	207,144	220,804	239,301	231,515	-6.07%
YoY %	2.56%	6.38%	-6.77%	-6.19%	-7.73%	3.36%	-	-
Horiz. %	91.00%	88.74%	83.41%	89.47%	95.37%	103.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.81%	24.92%	24.85%	24.99%	14.33%	13.95%	16.49%	-
YoY %	-0.44%	0.28%	-0.56%	74.39%	2.72%	-15.40%	-	-
Horiz. %	150.45%	151.12%	150.70%	151.55%	86.90%	84.60%	100.00%	-
Total Cost	1,436,450	1,421,523	1,407,856	1,412,987	1,381,669	1,361,371	1,339,833	4.73%
YoY %	1.05%	0.97%	-0.36%	2.27%	1.49%	1.61%	-	-
Horiz. %	107.21%	106.10%	105.08%	105.46%	103.12%	101.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	142,875,228	145,583,776	1,392,420	1,340,122	1,350,479	1,378,863	1,315,403	2157.13%
YoY %	-1.86%	10,355.45%	3.90%	-0.77%	-2.06%	4.82%	-	-
Horiz. %	10,861.71%	11,067.62%	105.86%	101.88%	102.67%	104.82%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	117,007	168,796	167,898	167,898	174,577	129,961	98,592	12.05%
YoY %	-30.68%	0.53%	0.00%	-3.83%	34.33%	31.82%	-	-
Horiz. %	118.68%	171.21%	170.30%	170.30%	177.07%	131.82%	100.00%	-
Div Payout %	55.54%	82.16%	86.94%	81.05%	79.06%	54.31%	42.59%	-
YoY %	-32.40%	-5.50%	7.27%	2.52%	45.57%	27.52%	-	-
Horiz. %	130.41%	192.91%	204.13%	190.30%	185.63%	127.52%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	142,875,228	145,583,776	1,392,420	1,340,122	1,350,479	1,378,863	1,315,403	2157.13%
YoY %	-1.86%	10,355.45%	3.90%	-0.77%	-2.06%	4.82%	-	-
Horiz. %	10,861.71%	11,067.62%	105.86%	101.88%	102.67%	104.82%	100.00%	-
NOSH	1,075,381	1,075,530	1,071,752	1,049,594	1,050,629	1,045,623	1,035,505	2.54%
YoY %	-0.01%	0.35%	2.11%	-0.10%	0.48%	0.98%	-	-
Horiz. %	103.85%	103.87%	103.50%	101.36%	101.46%	100.98%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	12.89%	12.75%	12.19%	12.89%	13.89%	15.12%	15.05%	-
YoY %	1.10%	4.59%	-5.43%	-7.20%	-8.13%	0.47%	-	-
Horiz. %	85.65%	84.72%	81.00%	85.65%	92.29%	100.47%	100.00%	-
ROE	0.15%	0.14%	13.87%	15.46%	16.35%	17.35%	17.60%	-
YoY %	7.14%	-98.99%	-10.28%	-5.44%	-5.76%	-1.42%	-	-
Horiz. %	0.85%	0.80%	78.81%	87.84%	92.90%	98.58%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	153.33	151.48	149.59	154.55	152.73	153.39	152.31	0.44%
YoY %	1.22%	1.26%	-3.21%	1.19%	-0.43%	0.71%	-	-
Horiz. %	100.67%	99.46%	98.21%	101.47%	100.28%	100.71%	100.00%	-
EPS	19.59	19.10	18.02	19.74	21.02	22.89	22.36	-8.41%
YoY %	2.57%	5.99%	-8.71%	-6.09%	-8.17%	2.37%	-	-
Horiz. %	87.61%	85.42%	80.59%	88.28%	94.01%	102.37%	100.00%	-
DPS	10.88	15.69	15.67	16.00	16.62	12.43	9.52	9.28%
YoY %	-30.66%	0.13%	-2.06%	-3.73%	33.71%	30.57%	-	-
Horiz. %	114.29%	164.81%	164.60%	168.07%	174.58%	130.57%	100.00%	-
NAPS	132.86	135.36	1.2992	1.2768	1.2854	1.3187	1.2703	2101.13%
YoY %	-1.85%	10,318.72%	1.75%	-0.67%	-2.53%	3.81%	-	-
Horiz. %	10,458.95%	10,655.75%	102.28%	100.51%	101.19%	103.81%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,049,594
RPS	150.79	148.98	146.61	148.34	146.74	146.67	144.23	3.00%
YoY %	1.21%	1.62%	-1.17%	1.09%	0.05%	1.69%	-	-
Horiz. %	104.55%	103.29%	101.65%	102.85%	101.74%	101.69%	100.00%	-
EPS	19.27	18.79	17.66	18.94	20.19	21.88	21.17	-6.06%
YoY %	2.55%	6.40%	-6.76%	-6.19%	-7.72%	3.35%	-	-
Horiz. %	91.03%	88.76%	83.42%	89.47%	95.37%	103.35%	100.00%	-
DPS	10.70	15.44	15.35	15.35	15.96	11.88	9.02	12.02%
YoY %	-30.70%	0.59%	0.00%	-3.82%	34.34%	31.71%	-	-
Horiz. %	118.63%	171.18%	170.18%	170.18%	176.94%	131.71%	100.00%	-
NAPS	130.6551	133.132	1.2733	1.2255	1.235	1.2609	1.2029	2157.12%
YoY %	-1.86%	10,355.67%	3.90%	-0.77%	-2.05%	4.82%	-	-
Horiz. %	10,861.68%	11,067.59%	105.85%	101.88%	102.67%	104.82%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	2.33	2.21	2.68	2.60	2.20	2.90	2.57	-
P/RPS	1.52	1.46	1.79	1.68	1.44	1.89	1.69	-6.80%
YoY %	4.11%	-18.44%	6.55%	16.67%	-23.81%	11.83%	-	-
Horiz. %	89.94%	86.39%	105.92%	99.41%	85.21%	111.83%	100.00%	-
P/EPS	11.89	11.57	14.87	13.17	10.47	12.67	11.49	2.30%
YoY %	2.77%	-22.19%	12.91%	25.79%	-17.36%	10.27%	-	-
Horiz. %	103.48%	100.70%	129.42%	114.62%	91.12%	110.27%	100.00%	-
EY	8.41	8.64	6.72	7.59	9.55	7.89	8.70	-2.22%
YoY %	-2.66%	28.57%	-11.46%	-20.52%	21.04%	-9.31%	-	-
Horiz. %	96.67%	99.31%	77.24%	87.24%	109.77%	90.69%	100.00%	-
DY	4.67	7.10	5.85	6.15	7.55	4.29	3.70	16.74%
YoY %	-34.23%	21.37%	-4.88%	-18.54%	75.99%	15.95%	-	-
Horiz. %	126.22%	191.89%	158.11%	166.22%	204.05%	115.95%	100.00%	-
P/NAPS	0.02	0.02	2.06	2.04	1.71	2.20	2.02	-95.35%
YoY %	0.00%	-99.03%	0.98%	19.30%	-22.27%	8.91%	-	-
Horiz. %	0.99%	0.99%	101.98%	100.99%	84.65%	108.91%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	22/11/12	14/08/12	16/05/12	23/02/12	18/11/11	24/08/11	12/05/11	-
Price	2.44	2.45	2.40	2.71	2.60	2.76	2.68	-
P/RPS	1.59	1.62	1.60	1.75	1.70	1.80	1.76	-6.53%
YoY %	-1.85%	1.25%	-8.57%	2.94%	-5.56%	2.27%	-	-
Horiz. %	90.34%	92.05%	90.91%	99.43%	96.59%	102.27%	100.00%	-
P/EPS	12.45	12.83	13.32	13.73	12.37	12.06	11.99	2.53%
YoY %	-2.96%	-3.68%	-2.99%	10.99%	2.57%	0.58%	-	-
Horiz. %	103.84%	107.01%	111.09%	114.51%	103.17%	100.58%	100.00%	-
EY	8.03	7.80	7.51	7.28	8.08	8.29	8.34	-2.48%
YoY %	2.95%	3.86%	3.16%	-9.90%	-2.53%	-0.60%	-	-
Horiz. %	96.28%	93.53%	90.05%	87.29%	96.88%	99.40%	100.00%	-
DY	4.46	6.41	6.53	5.90	6.39	4.50	3.55	16.38%
YoY %	-30.42%	-1.84%	10.68%	-7.67%	42.00%	26.76%	-	-
Horiz. %	125.63%	180.56%	183.94%	166.20%	180.00%	126.76%	100.00%	-
P/NAPS	0.02	0.02	1.85	2.12	2.02	2.09	2.11	-95.48%
YoY %	0.00%	-98.92%	-12.74%	4.95%	-3.35%	-0.95%	-	-
Horiz. %	0.95%	0.95%	87.68%	100.47%	95.73%	99.05%	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