[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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 18 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

PTRANS

PERAK TRANSIT BERHAD

393

MPI

MALAYSIAN PACIFIC INDUSTRIES

383

HLIND

HONG LEONG INDUSTRIES BHD

362

YTLPOWR

YTL POWER INTERNATIONAL BHD

332

MAYBANK

MALAYAN BANKING BHD

277

PBBANK

PUBLIC BANK BHD

269

GENTING

GENTING BHD

241

RHBBANK

RHB BANK BERHAD

238

BURSA

BURSA MALAYSIA BHD

230

Daily Stocks

HSI-CVM

0.13

-0.02

188,772,100

INIX-OR

0.02

0.00

141,839,900

HSI-HUE

0.165

+0.01

133,396,200

HSI-CVH

0.20

-0.03

121,247,200

TWL

0.03

0.00

96,144,300

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CVA

0.07

-0.015

66,944,100

INGENIEU

0.14

0.00

63,243,700

VELESTO

0.27

0.00

61,943,900

BPURI

0.08

0.00

59,319,100

More active Stocks

NESTLE

124.00

+1.00

95,300

UTDPLT

25.48

+0.48

223,700

PIE

5.79

+0.22

3,482,400

MISC

8.00

+0.17

2,201,500

HIBISCS

2.78

+0.16

16,060,500

PMETAL

5.44

+0.16

7,500,000

AMWAY

7.36

+0.16

33,800

PPB

15.74

+0.14

280,100

MPI

31.00

+0.14

133,100

NIKKEI-HC

0.885

+0.125

39,000

More gainer Stocks

AJI

18.62

-0.56

40,600

DLADY

32.68

-0.54

289,300

HSI-CVU

0.90

-0.32

300,000

PANAMY

18.60

-0.28

42,800

HUMEIND-LA

3.40

-0.28

1,000

ALLIANZ

20.74

-0.26

37,900

HEIM

22.56

-0.22

173,200

SAM

4.56

-0.21

639,200

PETDAG

21.60

-0.20

27,000

APOLLO

6.30

-0.20

12,700

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