[MEDIA] QoQ TTM Result on 31-Mar-2012 [#1]

Stock

[MEDIA] MEDIA PRIMA BHD

Announcement Date

16-May-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

31-Mar-2012 [#1]

Profit Trend

QoQ- -6.77%

YoY- -16.59%

Quarter Report

MPB Bursa Q1 2012.pdf

Latest QR

Upcoming QR

MEDIA's Result

MEDIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
TTM Result
Revenue	1,697,845	1,648,922	1,629,179	1,603,228	1,622,133	1,604,600	1,603,885	3.85%
YoY %	2.97%	1.21%	1.62%	-1.17%	1.09%	0.04%	-	-
Horiz. %	105.86%	102.81%	101.58%	99.96%	101.14%	100.04%	100.00%	-
PBT	282,945	282,572	276,598	259,991	278,828	260,209	281,829	0.26%
YoY %	0.13%	2.16%	6.39%	-6.76%	7.16%	-7.67%	-	-
Horiz. %	100.40%	100.26%	98.14%	92.25%	98.94%	92.33%	100.00%	-
Tax	-71,633	-70,100	-68,942	-64,619	-69,682	-37,278	-39,315	48.90%
YoY %	-2.19%	-1.68%	-6.69%	7.27%	-86.93%	5.18%	-	-
Horiz. %	182.20%	178.30%	175.36%	164.36%	177.24%	94.82%	100.00%	-
NP	211,312	212,472	207,656	195,372	209,146	222,931	242,514	-8.73%
YoY %	-0.55%	2.32%	6.29%	-6.59%	-6.18%	-8.07%	-	-
Horiz. %	87.13%	87.61%	85.63%	80.56%	86.24%	91.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	209,312	210,688	205,439	193,117	207,144	220,804	239,301	-8.50%
YoY %	-0.65%	2.56%	6.38%	-6.77%	-6.19%	-7.73%	-	-
Horiz. %	87.47%	88.04%	85.85%	80.70%	86.56%	92.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.32%	24.81%	24.92%	24.85%	24.99%	14.33%	13.95%	-
YoY %	2.06%	-0.44%	0.28%	-0.56%	74.39%	2.72%	-	-
Horiz. %	181.51%	177.85%	178.64%	178.14%	179.14%	102.72%	100.00%	-
Total Cost	1,486,533	1,436,450	1,421,523	1,407,856	1,412,987	1,381,669	1,361,371	6.01%
YoY %	3.49%	1.05%	0.97%	-0.36%	2.27%	1.49%	-	-
Horiz. %	109.19%	105.51%	104.42%	103.41%	103.79%	101.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,541,530	142,875,228	145,583,776	1,392,420	1,340,122	1,350,479	1,378,863	7.68%
YoY %	-98.92%	-1.86%	10,355.45%	3.90%	-0.77%	-2.06%	-	-
Horiz. %	111.80%	10,361.81%	10,558.25%	100.98%	97.19%	97.94%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Dividend
Div	139,823	117,007	168,796	167,898	167,898	174,577	129,961	4.97%
YoY %	19.50%	-30.68%	0.53%	0.00%	-3.83%	34.33%	-	-
Horiz. %	107.59%	90.03%	129.88%	129.19%	129.19%	134.33%	100.00%	-
Div Payout %	66.80%	55.54%	82.16%	86.94%	81.05%	79.06%	54.31%	-
YoY %	20.27%	-32.40%	-5.50%	7.27%	2.52%	45.57%	-	-
Horiz. %	123.00%	102.26%	151.28%	160.08%	149.24%	145.57%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Equity
Net Worth	1,541,530	142,875,228	145,583,776	1,392,420	1,340,122	1,350,479	1,378,863	7.68%
YoY %	-98.92%	-1.86%	10,355.45%	3.90%	-0.77%	-2.06%	-	-
Horiz. %	111.80%	10,361.81%	10,558.25%	100.98%	97.19%	97.94%	100.00%	-
NOSH	1,075,661	1,075,381	1,075,530	1,071,752	1,049,594	1,050,629	1,045,623	1.89%
YoY %	0.03%	-0.01%	0.35%	2.11%	-0.10%	0.48%	-	-
Horiz. %	102.87%	102.85%	102.86%	102.50%	100.38%	100.48%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Ratio Analysis
NP Margin	12.45%	12.89%	12.75%	12.19%	12.89%	13.89%	15.12%	-
YoY %	-3.41%	1.10%	4.59%	-5.43%	-7.20%	-8.13%	-	-
Horiz. %	82.34%	85.25%	84.33%	80.62%	85.25%	91.87%	100.00%	-
ROE	13.58%	0.15%	0.14%	13.87%	15.46%	16.35%	17.35%	-
YoY %	8,953.33%	7.14%	-98.99%	-10.28%	-5.44%	-5.76%	-	-
Horiz. %	78.27%	0.86%	0.81%	79.94%	89.11%	94.24%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Per Share
RPS	157.84	153.33	151.48	149.59	154.55	152.73	153.39	1.91%
YoY %	2.94%	1.22%	1.26%	-3.21%	1.19%	-0.43%	-	-
Horiz. %	102.90%	99.96%	98.75%	97.52%	100.76%	99.57%	100.00%	-
EPS	19.46	19.59	19.10	18.02	19.74	21.02	22.89	-10.21%
YoY %	-0.66%	2.57%	5.99%	-8.71%	-6.09%	-8.17%	-	-
Horiz. %	85.02%	85.58%	83.44%	78.72%	86.24%	91.83%	100.00%	-
DPS	13.00	10.88	15.69	15.67	16.00	16.62	12.43	3.02%
YoY %	19.49%	-30.66%	0.13%	-2.06%	-3.73%	33.71%	-	-
Horiz. %	104.59%	87.53%	126.23%	126.07%	128.72%	133.71%	100.00%	-
NAPS	1.4331	132.86	135.36	1.2992	1.2768	1.2854	1.3187	5.67%
YoY %	-98.92%	-1.85%	10,318.72%	1.75%	-0.67%	-2.53%	-	-
Horiz. %	108.68%	10,075.07%	10,264.65%	98.52%	96.82%	97.47%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,071,752
RPS	153.07	148.66	146.88	144.54	146.24	144.66	144.60	3.84%
YoY %	2.97%	1.21%	1.62%	-1.16%	1.09%	0.04%	-	-
Horiz. %	105.86%	102.81%	101.58%	99.96%	101.13%	100.04%	100.00%	-
EPS	18.87	18.99	18.52	17.41	18.68	19.91	21.57	-8.49%
YoY %	-0.63%	2.54%	6.38%	-6.80%	-6.18%	-7.70%	-	-
Horiz. %	87.48%	88.04%	85.86%	80.71%	86.60%	92.30%	100.00%	-
DPS	12.61	10.55	15.22	15.14	15.14	15.74	11.72	4.97%
YoY %	19.53%	-30.68%	0.53%	0.00%	-3.81%	34.30%	-	-
Horiz. %	107.59%	90.02%	129.86%	129.18%	129.18%	134.30%	100.00%	-
NAPS	1.3898	128.8104	131.2523	1.2553	1.2082	1.2175	1.2431	7.68%
YoY %	-98.92%	-1.86%	10,355.85%	3.90%	-0.76%	-2.06%	-	-
Horiz. %	111.80%	10,362.03%	10,558.47%	100.98%	97.19%	97.94%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	-
Price	2.34	2.33	2.21	2.68	2.60	2.20	2.90	-
P/RPS	1.48	1.52	1.46	1.79	1.68	1.44	1.89	-14.97%
YoY %	-2.63%	4.11%	-18.44%	6.55%	16.67%	-23.81%	-	-
Horiz. %	78.31%	80.42%	77.25%	94.71%	88.89%	76.19%	100.00%	-
P/EPS	12.03	11.89	11.57	14.87	13.17	10.47	12.67	-3.38%
YoY %	1.18%	2.77%	-22.19%	12.91%	25.79%	-17.36%	-	-
Horiz. %	94.95%	93.84%	91.32%	117.36%	103.95%	82.64%	100.00%	-
EY	8.32	8.41	8.64	6.72	7.59	9.55	7.89	3.58%
YoY %	-1.07%	-2.66%	28.57%	-11.46%	-20.52%	21.04%	-	-
Horiz. %	105.45%	106.59%	109.51%	85.17%	96.20%	121.04%	100.00%	-
DY	5.56	4.67	7.10	5.85	6.15	7.55	4.29	18.77%
YoY %	19.06%	-34.23%	21.37%	-4.88%	-18.54%	75.99%	-	-
Horiz. %	129.60%	108.86%	165.50%	136.36%	143.36%	175.99%	100.00%	-
P/NAPS	1.63	0.02	0.02	2.06	2.04	1.71	2.20	-18.04%
YoY %	8,050.00%	0.00%	-99.03%	0.98%	19.30%	-22.27%	-	-
Horiz. %	74.09%	0.91%	0.91%	93.64%	92.73%	77.73%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	20/02/13	22/11/12	14/08/12	16/05/12	23/02/12	18/11/11	24/08/11	-
Price	2.14	2.44	2.45	2.40	2.71	2.60	2.76	-
P/RPS	1.36	1.59	1.62	1.60	1.75	1.70	1.80	-16.97%
YoY %	-14.47%	-1.85%	1.25%	-8.57%	2.94%	-5.56%	-	-
Horiz. %	75.56%	88.33%	90.00%	88.89%	97.22%	94.44%	100.00%	-
P/EPS	11.00	12.45	12.83	13.32	13.73	12.37	12.06	-5.92%
YoY %	-11.65%	-2.96%	-3.68%	-2.99%	10.99%	2.57%	-	-
Horiz. %	91.21%	103.23%	106.38%	110.45%	113.85%	102.57%	100.00%	-
EY	9.09	8.03	7.80	7.51	7.28	8.08	8.29	6.30%
YoY %	13.20%	2.95%	3.86%	3.16%	-9.90%	-2.53%	-	-
Horiz. %	109.65%	96.86%	94.09%	90.59%	87.82%	97.47%	100.00%	-
DY	6.07	4.46	6.41	6.53	5.90	6.39	4.50	21.97%
YoY %	36.10%	-30.42%	-1.84%	10.68%	-7.67%	42.00%	-	-
Horiz. %	134.89%	99.11%	142.44%	145.11%	131.11%	142.00%	100.00%	-
P/NAPS	1.49	0.02	0.02	1.85	2.12	2.02	2.09	-20.11%
YoY %	7,350.00%	0.00%	-98.92%	-12.74%	4.95%	-3.35%	-	-
Horiz. %	71.29%	0.96%	0.96%	88.52%	101.44%	96.65%	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