[MEDIA] YoY TTM Result on 30-Jun-2012 [#2]

Stock

[MEDIA] MEDIA PRIMA BHD

Announcement Date

14-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 6.38%

YoY- -14.15%

Quarter Report

MPB Bursa Q2 2012(final).pdf

Latest QR

Upcoming QR

MEDIA's Result

MEDIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	1,459,505	1,630,443	1,747,048	1,629,179	1,603,885	1,143,469	742,341	11.92%
YoY %	-10.48%	-6.67%	7.23%	1.58%	40.26%	54.04%	-	-
Horiz. %	196.61%	219.64%	235.34%	219.47%	216.06%	154.04%	100.00%	-
PBT	99,227	257,447	294,955	276,598	281,829	382,857	113,944	-2.27%
YoY %	-61.46%	-12.72%	6.64%	-1.86%	-26.39%	236.00%	-	-
Horiz. %	87.08%	225.94%	258.86%	242.75%	247.34%	336.00%	100.00%	-
Tax	-25,045	-65,344	-74,019	-68,942	-39,315	-71,860	-38,107	-6.75%
YoY %	61.67%	11.72%	-7.36%	-75.36%	45.29%	-88.57%	-	-
Horiz. %	65.72%	171.48%	194.24%	180.92%	103.17%	188.57%	100.00%	-
NP	74,182	192,103	220,936	207,656	242,514	310,997	75,837	-0.36%
YoY %	-61.38%	-13.05%	6.40%	-14.37%	-22.02%	310.09%	-	-
Horiz. %	97.82%	253.31%	291.33%	273.82%	319.78%	410.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,509	189,801	218,995	205,439	239,301	291,800	23,469	21.49%
YoY %	-60.22%	-13.33%	6.60%	-14.15%	-17.99%	1,143.34%	-	-
Horiz. %	321.74%	808.73%	933.12%	875.36%	1,019.65%	1,243.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.24%	25.38%	25.10%	24.92%	13.95%	18.77%	33.44%	-
YoY %	-0.55%	1.12%	0.72%	78.64%	-25.68%	-43.87%	-	-
Horiz. %	75.48%	75.90%	75.06%	74.52%	41.72%	56.13%	100.00%	-
Total Cost	1,385,323	1,438,340	1,526,112	1,421,523	1,361,371	832,472	666,504	12.96%
YoY %	-3.69%	-5.75%	7.36%	4.42%	63.53%	24.90%	-	-
Horiz. %	207.85%	215.80%	228.97%	213.28%	204.26%	124.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,600,117	1,640,438	1,576,397	145,583,776	1,378,863	1,062,350	530,763	20.18%
YoY %	-2.46%	4.06%	-98.92%	10,458.25%	29.79%	100.16%	-	-
Horiz. %	301.47%	309.07%	297.01%	27,429.15%	259.79%	200.16%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	121,630	153,267	107,557	168,796	129,961	85,863	56,633	13.58%
YoY %	-20.64%	42.50%	-36.28%	29.88%	51.36%	51.61%	-	-
Horiz. %	214.77%	270.63%	189.92%	298.05%	229.48%	151.61%	100.00%	-
Div Payout %	161.08%	80.75%	49.11%	82.16%	54.31%	29.43%	241.31%	-
YoY %	99.48%	64.43%	-40.23%	51.28%	84.54%	-87.80%	-	-
Horiz. %	66.75%	33.46%	20.35%	34.05%	22.51%	12.20%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	1,600,117	1,640,438	1,576,397	145,583,776	1,378,863	1,062,350	530,763	20.18%
YoY %	-2.46%	4.06%	-98.92%	10,458.25%	29.79%	100.16%	-	-
Horiz. %	301.47%	309.07%	297.01%	27,429.15%	259.79%	200.16%	100.00%	-
NOSH	1,109,190	1,105,864	1,088,822	1,075,530	1,045,623	977,413	854,141	4.44%
YoY %	0.30%	1.57%	1.24%	2.86%	6.98%	14.43%	-	-
Horiz. %	129.86%	129.47%	127.48%	125.92%	122.42%	114.43%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	5.08%	11.78%	12.65%	12.75%	15.12%	27.20%	10.22%	-
YoY %	-56.88%	-6.88%	-0.78%	-15.67%	-44.41%	166.14%	-	-
Horiz. %	49.71%	115.26%	123.78%	124.76%	147.95%	266.14%	100.00%	-
ROE	4.72%	11.57%	13.89%	0.14%	17.35%	27.47%	4.42%	-
YoY %	-59.20%	-16.70%	9,821.43%	-99.19%	-36.84%	521.49%	-	-
Horiz. %	106.79%	261.76%	314.25%	3.17%	392.53%	621.49%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	131.58	147.44	160.45	151.48	153.39	116.99	86.91	7.15%
YoY %	-10.76%	-8.11%	5.92%	-1.25%	31.11%	34.61%	-	-
Horiz. %	151.40%	169.65%	184.62%	174.30%	176.49%	134.61%	100.00%	-
EPS	6.81	17.16	20.11	19.10	22.89	29.85	2.75	16.30%
YoY %	-60.31%	-14.67%	5.29%	-16.56%	-23.32%	985.45%	-	-
Horiz. %	247.64%	624.00%	731.27%	694.55%	832.36%	1,085.45%	100.00%	-
DPS	11.00	14.00	10.00	15.69	12.43	8.78	6.63	8.80%
YoY %	-21.43%	40.00%	-36.27%	26.23%	41.57%	32.43%	-	-
Horiz. %	165.91%	211.16%	150.83%	236.65%	187.48%	132.43%	100.00%	-
NAPS	1.4426	1.4834	1.4478	135.36	1.3187	1.0869	0.6214	15.06%
YoY %	-2.75%	2.46%	-98.93%	10,164.65%	21.33%	74.91%	-	-
Horiz. %	232.15%	238.72%	232.99%	21,783.07%	212.21%	174.91%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,075,530
RPS	131.58	146.99	157.51	146.88	144.60	103.09	66.93	11.91%
YoY %	-10.48%	-6.68%	7.24%	1.58%	40.27%	54.03%	-	-
Horiz. %	196.59%	219.62%	235.34%	219.45%	216.05%	154.03%	100.00%	-
EPS	6.81	17.11	19.74	18.52	21.57	26.31	2.12	21.45%
YoY %	-60.20%	-13.32%	6.59%	-14.14%	-18.02%	1,141.04%	-	-
Horiz. %	321.23%	807.08%	931.13%	873.58%	1,017.45%	1,241.04%	100.00%	-
DPS	11.00	13.82	9.70	15.22	11.72	7.74	5.11	13.62%
YoY %	-20.41%	42.47%	-36.27%	29.86%	51.42%	51.47%	-	-
Horiz. %	215.26%	270.45%	189.82%	297.85%	229.35%	151.47%	100.00%	-
NAPS	1.4426	1.479	1.4212	131.2523	1.2431	0.9578	0.4785	20.18%
YoY %	-2.46%	4.07%	-98.92%	10,458.47%	29.79%	100.17%	-	-
Horiz. %	301.48%	309.09%	297.01%	27,429.95%	259.79%	200.17%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.46	2.58	2.80	2.21	2.90	2.11	1.21	-
P/RPS	1.11	1.75	1.75	1.46	1.89	1.80	1.39	-3.67%
YoY %	-36.57%	0.00%	19.86%	-22.75%	5.00%	29.50%	-	-
Horiz. %	79.86%	125.90%	125.90%	105.04%	135.97%	129.50%	100.00%	-
P/EPS	21.45	15.03	13.92	11.57	12.67	7.07	44.04	-11.29%
YoY %	42.71%	7.97%	20.31%	-8.68%	79.21%	-83.95%	-	-
Horiz. %	48.71%	34.13%	31.61%	26.27%	28.77%	16.05%	100.00%	-
EY	4.66	6.65	7.18	8.64	7.89	14.15	2.27	12.72%
YoY %	-29.92%	-7.38%	-16.90%	9.51%	-44.24%	523.35%	-	-
Horiz. %	205.29%	292.95%	316.30%	380.62%	347.58%	623.35%	100.00%	-
DY	7.53	5.43	3.57	7.10	4.29	4.16	5.48	5.43%
YoY %	38.67%	52.10%	-49.72%	65.50%	3.12%	-24.09%	-	-
Horiz. %	137.41%	99.09%	65.15%	129.56%	78.28%	75.91%	100.00%	-
P/NAPS	1.01	1.74	1.93	0.02	2.20	1.94	1.95	-10.38%
YoY %	-41.95%	-9.84%	9,550.00%	-99.09%	13.40%	-0.51%	-	-
Horiz. %	51.79%	89.23%	98.97%	1.03%	112.82%	99.49%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	13/08/15	14/08/14	28/08/13	14/08/12	24/08/11	24/08/10	28/08/09	-
Price	1.14	2.39	2.55	2.45	2.76	2.12	1.48	-
P/RPS	0.87	1.62	1.59	1.62	1.80	1.81	1.70	-10.55%
YoY %	-46.30%	1.89%	-1.85%	-10.00%	-0.55%	6.47%	-	-
Horiz. %	51.18%	95.29%	93.53%	95.29%	105.88%	106.47%	100.00%	-
P/EPS	16.75	13.93	12.68	12.83	12.06	7.10	53.86	-17.68%
YoY %	20.24%	9.86%	-1.17%	6.38%	69.86%	-86.82%	-	-
Horiz. %	31.10%	25.86%	23.54%	23.82%	22.39%	13.18%	100.00%	-
EY	5.97	7.18	7.89	7.80	8.29	14.08	1.86	21.44%
YoY %	-16.85%	-9.00%	1.15%	-5.91%	-41.12%	656.99%	-	-
Horiz. %	320.97%	386.02%	424.19%	419.35%	445.70%	756.99%	100.00%	-
DY	9.65	5.86	3.92	6.41	4.50	4.14	4.48	13.63%
YoY %	64.68%	49.49%	-38.85%	42.44%	8.70%	-7.59%	-	-
Horiz. %	215.40%	130.80%	87.50%	143.08%	100.45%	92.41%	100.00%	-
P/NAPS	0.79	1.61	1.76	0.02	2.09	1.95	2.38	-16.78%
YoY %	-50.93%	-8.52%	8,700.00%	-99.04%	7.18%	-18.07%	-	-
Horiz. %	33.19%	67.65%	73.95%	0.84%	87.82%	81.93%	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 - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:00:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-04-19 16:00:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-04-19 15:55:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-19 15:55:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-04-19 15:50:00

TURTLE SYSTEM 20

5 Mins

BUY

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

SAPNRG

SAPURA ENERGY BERHAD

788

PTRANS

PERAK TRANSIT BERHAD

640

MPI

MALAYSIAN PACIFIC INDUSTRIES

632

HLIND

HONG LEONG INDUSTRIES BHD

588

MAYBANK

MALAYAN BANKING BHD

540

YTLPOWR

YTL POWER INTERNATIONAL BHD

408

PBBANK

PUBLIC BANK BHD

388

GENTING

GENTING BHD

377

HIBISCS

HIBISCUS PETROLEUM BHD

372

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

MYEG

0.77

-0.01

66,219,300

AWANTEC

0.22

-0.10

64,940,200

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

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