[MEDIA] YoY Annualized Quarter 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- -59.79%
YoY- -40.32%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,317,556 1,404,120 1,463,344 1,341,136 1,416,756 1,294,688 564,708 15.15%
PBT 103,220 145,468 146,568 114,896 190,244 234,668 -37,436 -
Tax -25,816 -35,220 -35,448 -29,288 -49,540 -47,168 153,160 -
NP 77,404 110,248 111,120 85,608 140,704 187,500 115,724 -6.48%
-
NP to SH 75,532 108,064 108,428 83,064 139,172 182,288 -92,924 -
-
Tax Rate 25.01% 24.21% 24.19% 25.49% 26.04% 20.10% - -
Total Cost 1,240,152 1,293,872 1,352,224 1,255,528 1,276,052 1,107,188 448,984 18.44%
-
Net Worth 1,611,653 1,654,592 1,582,506 1,392,420 1,315,403 102,375,987 1,227,437 4.64%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,611,653 1,654,592 1,582,506 1,392,420 1,315,403 102,375,987 1,227,437 4.64%
NOSH 1,109,190 1,102,693 1,084,280 1,071,752 1,035,505 975,845 2,002,672 -9.37%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 5.87% 7.85% 7.59% 6.38% 9.93% 14.48% 20.49% -
ROE 4.69% 6.53% 6.85% 5.97% 10.58% 0.18% -7.57% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 118.79 127.34 134.96 125.13 136.82 132.67 28.20 27.06%
EPS 6.80 9.80 10.00 7.72 13.44 18.68 -10.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.453 1.5005 1.4595 1.2992 1.2703 104.91 0.6129 15.46%
Adjusted Per Share Value based on latest NOSH - 1,071,752
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 120.49 128.40 133.82 122.64 129.56 118.40 51.64 15.15%
EPS 6.91 9.88 9.92 7.60 12.73 16.67 -8.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4738 1.5131 1.4472 1.2733 1.2029 93.6198 1.1225 4.64%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.70 2.36 2.40 2.68 2.57 2.15 0.98 -
P/RPS 1.43 1.85 1.78 2.14 1.88 1.62 3.48 -13.77%
P/EPS 24.96 24.08 24.00 34.58 19.12 11.51 -21.12 -
EY 4.01 4.15 4.17 2.89 5.23 8.69 -4.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.57 1.64 2.06 2.02 0.02 1.60 -5.08%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 14/05/15 08/05/14 07/05/13 16/05/12 12/05/11 19/05/10 15/05/09 -
Price 1.67 2.45 2.62 2.40 2.68 2.09 1.34 -
P/RPS 1.41 1.92 1.94 1.92 1.96 1.58 4.75 -18.31%
P/EPS 24.52 25.00 26.20 30.97 19.94 11.19 -28.88 -
EY 4.08 4.00 3.82 3.23 5.01 8.94 -3.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.63 1.80 1.85 2.11 0.02 2.19 -10.17%

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