[MEDIA] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -0.65%
YoY- 1.05%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,749,114 1,747,048 1,728,397 1,697,845 1,648,922 1,629,179 1,603,228 5.97%
PBT 301,758 294,955 290,863 282,945 282,572 276,598 259,991 10.43%
Tax -75,656 -74,019 -73,173 -71,633 -70,100 -68,942 -64,619 11.07%
NP 226,102 220,936 217,690 211,312 212,472 207,656 195,372 10.21%
-
NP to SH 223,890 218,995 215,653 209,312 210,688 205,439 193,117 10.34%
-
Tax Rate 25.07% 25.10% 25.16% 25.32% 24.81% 24.92% 24.85% -
Total Cost 1,523,012 1,526,112 1,510,707 1,486,533 1,436,450 1,421,523 1,407,856 5.37%
-
Net Worth 1,611,581 1,576,397 1,582,506 1,541,530 142,875,228 145,583,776 1,392,420 10.22%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 108,036 107,557 139,823 139,823 117,007 168,796 167,898 -25.44%
Div Payout % 48.25% 49.11% 64.84% 66.80% 55.54% 82.16% 86.94% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,611,581 1,576,397 1,582,506 1,541,530 142,875,228 145,583,776 1,392,420 10.22%
NOSH 1,091,340 1,088,822 1,084,280 1,075,661 1,075,381 1,075,530 1,071,752 1.21%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.93% 12.65% 12.59% 12.45% 12.89% 12.75% 12.19% -
ROE 13.89% 13.89% 13.63% 13.58% 0.15% 0.14% 13.87% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 160.27 160.45 159.41 157.84 153.33 151.48 149.59 4.70%
EPS 20.52 20.11 19.89 19.46 19.59 19.10 18.02 9.03%
DPS 10.00 10.00 13.00 13.00 10.88 15.69 15.67 -25.85%
NAPS 1.4767 1.4478 1.4595 1.4331 132.86 135.36 1.2992 8.90%
Adjusted Per Share Value based on latest NOSH - 1,075,661
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 159.95 159.76 158.06 155.26 150.79 148.98 146.61 5.97%
EPS 20.47 20.03 19.72 19.14 19.27 18.79 17.66 10.33%
DPS 9.88 9.84 12.79 12.79 10.70 15.44 15.35 -25.43%
NAPS 1.4737 1.4416 1.4472 1.4097 130.6551 133.132 1.2733 10.22%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.71 2.80 2.40 2.34 2.33 2.21 2.68 -
P/RPS 1.69 1.75 1.51 1.48 1.52 1.46 1.79 -3.75%
P/EPS 13.21 13.92 12.07 12.03 11.89 11.57 14.87 -7.58%
EY 7.57 7.18 8.29 8.32 8.41 8.64 6.72 8.25%
DY 3.69 3.57 5.42 5.56 4.67 7.10 5.85 -26.42%
P/NAPS 1.84 1.93 1.64 1.63 0.02 0.02 2.06 -7.24%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 28/08/13 07/05/13 20/02/13 22/11/12 14/08/12 16/05/12 -
Price 2.67 2.55 2.62 2.14 2.44 2.45 2.40 -
P/RPS 1.67 1.59 1.64 1.36 1.59 1.62 1.60 2.89%
P/EPS 13.01 12.68 13.17 11.00 12.45 12.83 13.32 -1.55%
EY 7.68 7.89 7.59 9.09 8.03 7.80 7.51 1.50%
DY 3.75 3.92 4.96 6.07 4.46 6.41 6.53 -30.88%
P/NAPS 1.81 1.76 1.80 1.49 0.02 0.02 1.85 -1.44%

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