[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	148.66	146.88	144.54	146.24	144.66	144.60	142.19	3.00%
YoY %	1.21%	1.62%	-1.16%	1.09%	0.04%	1.69%	-	-
Horiz. %	104.55%	103.30%	101.65%	102.85%	101.74%	101.69%	100.00%	-
EPS	18.99	18.52	17.41	18.68	19.91	21.57	20.87	-6.08%
YoY %	2.54%	6.38%	-6.80%	-6.18%	-7.70%	3.35%	-	-
Horiz. %	90.99%	88.74%	83.42%	89.51%	95.40%	103.35%	100.00%	-
DPS	10.55	15.22	15.14	15.14	15.74	11.72	8.89	12.05%
YoY %	-30.68%	0.53%	0.00%	-3.81%	34.30%	31.83%	-	-
Horiz. %	118.67%	171.20%	170.30%	170.30%	177.05%	131.83%	100.00%	-
NAPS	128.8104	131.2523	1.2553	1.2082	1.2175	1.2431	1.1859	2157.14%
YoY %	-1.86%	10,355.85%	3.90%	-0.76%	-2.06%	4.82%	-	-
Horiz. %	10,861.83%	11,067.74%	105.85%	101.88%	102.66%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:00:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-04-19 16:00:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-04-19 15:55:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-19 15:55:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-04-19 15:50:00

TURTLE SYSTEM 20

5 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 >

OPENSYS

OPENSYS (M) BHD

1000

SAPNRG

SAPURA ENERGY BERHAD

436

PTRANS

PERAK TRANSIT BERHAD

435

MPI

MALAYSIAN PACIFIC INDUSTRIES

431

HLIND

HONG LEONG INDUSTRIES BHD

407

YTLPOWR

YTL POWER INTERNATIONAL BHD

377

MAYBANK

MALAYAN BANKING BHD

369

PBBANK

PUBLIC BANK BHD

319

GENTING

GENTING BHD

309

DNEX

DAGANG NEXCHANGE BERHAD

272

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

INIX-OR

0.02

0.00

141,839,900

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

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