[MEDIA] QoQ TTM 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- -4.45%

YoY- -12.17%

Quarter Report

MPB Q1 2011 result.pdf

Latest QR

Upcoming QR

MEDIA's Result

MEDIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
TTM Result
Revenue	1,622,133	1,604,600	1,603,885	1,577,160	1,546,643	1,353,870	1,143,469	26.17%
YoY %	1.09%	0.04%	1.69%	1.97%	14.24%	18.40%	-	-
Horiz. %	141.86%	140.33%	140.26%	137.93%	135.26%	118.40%	100.00%	-
PBT	278,828	260,209	281,829	284,205	295,311	427,550	382,857	-19.00%
YoY %	7.16%	-7.67%	-0.84%	-3.76%	-30.93%	11.67%	-	-
Horiz. %	72.83%	67.97%	73.61%	74.23%	77.13%	111.67%	100.00%	-
Tax	-69,682	-37,278	-39,315	-46,878	-46,285	-54,251	-71,860	-2.02%
YoY %	-86.93%	5.18%	16.13%	-1.28%	14.68%	24.50%	-	-
Horiz. %	96.97%	51.88%	54.71%	65.24%	64.41%	75.50%	100.00%	-
NP	209,146	222,931	242,514	237,327	249,026	373,299	310,997	-23.18%
YoY %	-6.18%	-8.07%	2.19%	-4.70%	-33.29%	20.03%	-	-
Horiz. %	67.25%	71.68%	77.98%	76.31%	80.07%	120.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	207,144	220,804	239,301	231,515	242,294	346,407	291,800	-20.37%
YoY %	-6.19%	-7.73%	3.36%	-4.45%	-30.06%	18.71%	-	-
Horiz. %	70.99%	75.67%	82.01%	79.34%	83.03%	118.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.99%	14.33%	13.95%	16.49%	15.67%	12.69%	18.77%	-
YoY %	74.39%	2.72%	-15.40%	5.23%	23.48%	-32.39%	-	-
Horiz. %	133.14%	76.35%	74.32%	87.85%	83.48%	67.61%	100.00%	-
Total Cost	1,412,987	1,381,669	1,361,371	1,339,833	1,297,617	980,571	832,472	42.15%
YoY %	2.27%	1.49%	1.61%	3.25%	32.33%	17.79%	-	-
Horiz. %	169.73%	165.97%	163.53%	160.95%	155.88%	117.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,340,122	1,350,479	1,378,863	1,315,403	985,978	1,145,861	1,062,350	16.69%
YoY %	-0.77%	-2.06%	4.82%	33.41%	-13.95%	7.86%	-	-
Horiz. %	126.15%	127.12%	129.79%	123.82%	92.81%	107.86%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	167,898	174,577	129,961	98,592	98,592	125,297	85,863	56.18%
YoY %	-3.83%	34.33%	31.82%	0.00%	-21.31%	45.93%	-	-
Horiz. %	195.54%	203.32%	151.36%	114.82%	114.82%	145.93%	100.00%	-
Div Payout %	81.05%	79.06%	54.31%	42.59%	40.69%	36.17%	29.43%	-
YoY %	2.52%	45.57%	27.52%	4.67%	12.50%	22.90%	-	-
Horiz. %	275.40%	268.64%	184.54%	144.72%	138.26%	122.90%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	1,340,122	1,350,479	1,378,863	1,315,403	985,978	1,145,861	1,062,350	16.69%
YoY %	-0.77%	-2.06%	4.82%	33.41%	-13.95%	7.86%	-	-
Horiz. %	126.15%	127.12%	129.79%	123.82%	92.81%	107.86%	100.00%	-
NOSH	1,049,594	1,050,629	1,045,623	1,035,505	985,978	985,857	977,413	4.85%
YoY %	-0.10%	0.48%	0.98%	5.02%	0.01%	0.86%	-	-
Horiz. %	107.38%	107.49%	106.98%	105.94%	100.88%	100.86%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	12.89%	13.89%	15.12%	15.05%	16.10%	27.57%	27.20%	-
YoY %	-7.20%	-8.13%	0.47%	-6.52%	-41.60%	1.36%	-	-
Horiz. %	47.39%	51.07%	55.59%	55.33%	59.19%	101.36%	100.00%	-
ROE	15.46%	16.35%	17.35%	17.60%	24.57%	30.23%	27.47%	-
YoY %	-5.44%	-5.76%	-1.42%	-28.37%	-18.72%	10.05%	-	-
Horiz. %	56.28%	59.52%	63.16%	64.07%	89.44%	110.05%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	154.55	152.73	153.39	152.31	156.86	137.33	116.99	20.33%
YoY %	1.19%	-0.43%	0.71%	-2.90%	14.22%	17.39%	-	-
Horiz. %	132.11%	130.55%	131.11%	130.19%	134.08%	117.39%	100.00%	-
EPS	19.74	21.02	22.89	22.36	24.57	35.14	29.85	-24.03%
YoY %	-6.09%	-8.17%	2.37%	-8.99%	-30.08%	17.72%	-	-
Horiz. %	66.13%	70.42%	76.68%	74.91%	82.31%	117.72%	100.00%	-
DPS	16.00	16.62	12.43	9.52	10.00	12.71	8.78	49.03%
YoY %	-3.73%	33.71%	30.57%	-4.80%	-21.32%	44.76%	-	-
Horiz. %	182.23%	189.29%	141.57%	108.43%	113.90%	144.76%	100.00%	-
NAPS	1.2768	1.2854	1.3187	1.2703	1.00	1.1623	1.0869	11.29%
YoY %	-0.67%	-2.53%	3.81%	27.03%	-13.96%	6.94%	-	-
Horiz. %	117.47%	118.26%	121.33%	116.87%	92.00%	106.94%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,035,505
RPS	148.34	146.74	146.67	144.23	141.44	123.81	104.57	26.17%
YoY %	1.09%	0.05%	1.69%	1.97%	14.24%	18.40%	-	-
Horiz. %	141.86%	140.33%	140.26%	137.93%	135.26%	118.40%	100.00%	-
EPS	18.94	20.19	21.88	21.17	22.16	31.68	26.68	-20.37%
YoY %	-6.19%	-7.72%	3.35%	-4.47%	-30.05%	18.74%	-	-
Horiz. %	70.99%	75.67%	82.01%	79.35%	83.06%	118.74%	100.00%	-
DPS	15.35	15.96	11.88	9.02	9.02	11.46	7.85	56.18%
YoY %	-3.82%	34.34%	31.71%	0.00%	-21.29%	45.99%	-	-
Horiz. %	195.54%	203.31%	151.34%	114.90%	114.90%	145.99%	100.00%	-
NAPS	1.2255	1.235	1.2609	1.2029	0.9016	1.0479	0.9715	16.69%
YoY %	-0.77%	-2.05%	4.82%	33.42%	-13.96%	7.86%	-	-
Horiz. %	126.15%	127.12%	129.79%	123.82%	92.80%	107.86%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
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	1.68	1.44	1.89	1.69	1.66	1.57	1.80	-4.48%
YoY %	16.67%	-23.81%	11.83%	1.81%	5.73%	-12.78%	-	-
Horiz. %	93.33%	80.00%	105.00%	93.89%	92.22%	87.22%	100.00%	-
P/EPS	13.17	10.47	12.67	11.49	10.58	6.15	7.07	51.22%
YoY %	25.79%	-17.36%	10.27%	8.60%	72.03%	-13.01%	-	-
Horiz. %	186.28%	148.09%	179.21%	162.52%	149.65%	86.99%	100.00%	-
EY	7.59	9.55	7.89	8.70	9.45	16.27	14.15	-33.90%
YoY %	-20.52%	21.04%	-9.31%	-7.94%	-41.92%	14.98%	-	-
Horiz. %	53.64%	67.49%	55.76%	61.48%	66.78%	114.98%	100.00%	-
DY	6.15	7.55	4.29	3.70	3.85	5.88	4.16	29.68%
YoY %	-18.54%	75.99%	15.95%	-3.90%	-34.52%	41.35%	-	-
Horiz. %	147.84%	181.49%	103.12%	88.94%	92.55%	141.35%	100.00%	-
P/NAPS	2.04	1.71	2.20	2.02	2.60	1.86	1.94	3.39%
YoY %	19.30%	-22.27%	8.91%	-22.31%	39.78%	-4.12%	-	-
Horiz. %	105.15%	88.14%	113.40%	104.12%	134.02%	95.88%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
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	1.75	1.70	1.80	1.76	1.52	1.62	1.81	-2.21%
YoY %	2.94%	-5.56%	2.27%	15.79%	-6.17%	-10.50%	-	-
Horiz. %	96.69%	93.92%	99.45%	97.24%	83.98%	89.50%	100.00%	-
P/EPS	13.73	12.37	12.06	11.99	9.73	6.32	7.10	55.03%
YoY %	10.99%	2.57%	0.58%	23.23%	53.96%	-10.99%	-	-
Horiz. %	193.38%	174.23%	169.86%	168.87%	137.04%	89.01%	100.00%	-
EY	7.28	8.08	8.29	8.34	10.28	15.83	14.08	-35.50%
YoY %	-9.90%	-2.53%	-0.60%	-18.87%	-35.06%	12.43%	-	-
Horiz. %	51.70%	57.39%	58.88%	59.23%	73.01%	112.43%	100.00%	-
DY	5.90	6.39	4.50	3.55	4.18	5.72	4.14	26.55%
YoY %	-7.67%	42.00%	26.76%	-15.07%	-26.92%	38.16%	-	-
Horiz. %	142.51%	154.35%	108.70%	85.75%	100.97%	138.16%	100.00%	-
P/NAPS	2.12	2.02	2.09	2.11	2.39	1.91	1.95	5.71%
YoY %	4.95%	-3.35%	-0.95%	-11.72%	25.13%	-2.05%	-	-
Horiz. %	108.72%	103.59%	107.18%	108.21%	122.56%	97.95%	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