[MEDIA] YoY TTM Result on 30-Sep-2011 [#3]

Stock

[MEDIA] MEDIA PRIMA BHD

Announcement Date

18-Nov-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Sep-2011 [#3]

Profit Trend

QoQ- -7.73%

YoY- -36.26%

Quarter Report

MEDIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
TTM Result
Revenue	1,570,764	1,749,114	1,648,922	1,604,600	1,353,870	734,456	771,360	12.57%
YoY %	-10.20%	6.08%	2.76%	18.52%	84.34%	-4.78%	-	-
Horiz. %	203.64%	226.76%	213.77%	208.02%	175.52%	95.22%	100.00%	-
PBT	228,796	301,758	282,572	260,209	427,550	116,419	154,401	6.77%
YoY %	-24.18%	6.79%	8.59%	-39.14%	267.25%	-24.60%	-	-
Horiz. %	148.18%	195.44%	183.01%	168.53%	276.91%	75.40%	100.00%	-
Tax	-58,195	-75,656	-70,100	-37,278	-54,251	-62,798	-34,153	9.28%
YoY %	23.08%	-7.93%	-88.05%	31.29%	13.61%	-83.87%	-	-
Horiz. %	170.39%	221.52%	205.25%	109.15%	158.85%	183.87%	100.00%	-
NP	170,601	226,102	212,472	222,931	373,299	53,621	120,248	5.99%
YoY %	-24.55%	6.41%	-4.69%	-40.28%	596.18%	-55.41%	-	-
Horiz. %	141.87%	188.03%	176.69%	185.39%	310.44%	44.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	168,461	223,890	210,688	220,804	346,407	7,136	120,248	5.77%
YoY %	-24.76%	6.27%	-4.58%	-36.26%	4,754.36%	-94.07%	-	-
Horiz. %	140.09%	186.19%	175.21%	183.62%	288.08%	5.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.44%	25.07%	24.81%	14.33%	12.69%	53.94%	22.12%	-
YoY %	1.48%	1.05%	73.13%	12.92%	-76.47%	143.85%	-	-
Horiz. %	115.01%	113.34%	112.16%	64.78%	57.37%	243.85%	100.00%	-
Total Cost	1,400,163	1,523,012	1,436,450	1,381,669	980,571	680,835	651,112	13.60%
YoY %	-8.07%	6.03%	3.96%	40.90%	44.02%	4.56%	-	-
Horiz. %	215.04%	233.91%	220.61%	212.20%	150.60%	104.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,647,072	1,611,581	142,875,228	1,350,479	1,145,861	506,323	546,851	20.16%
YoY %	2.20%	-98.87%	10,479.60%	17.86%	126.31%	-7.41%	-	-
Horiz. %	301.19%	294.70%	26,126.90%	246.96%	209.54%	92.59%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	153,649	108,036	117,007	174,577	125,297	56,633	75,318	12.61%
YoY %	42.22%	-7.67%	-32.98%	39.33%	121.24%	-24.81%	-	-
Horiz. %	204.00%	143.44%	155.35%	231.79%	166.36%	75.19%	100.00%	-
Div Payout %	91.21%	48.25%	55.54%	79.06%	36.17%	793.63%	62.64%	-
YoY %	89.04%	-13.13%	-29.75%	118.58%	-95.44%	1,166.97%	-	-
Horiz. %	145.61%	77.03%	88.67%	126.21%	57.74%	1,266.97%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	1,647,072	1,611,581	142,875,228	1,350,479	1,145,861	506,323	546,851	20.16%
YoY %	2.20%	-98.87%	10,479.60%	17.86%	126.31%	-7.41%	-	-
Horiz. %	301.19%	294.70%	26,126.90%	246.96%	209.54%	92.59%	100.00%	-
NOSH	1,104,083	1,091,340	1,075,381	1,050,629	985,857	854,554	848,358	4.48%
YoY %	1.17%	1.48%	2.36%	6.57%	15.37%	0.73%	-	-
Horiz. %	130.14%	128.64%	126.76%	123.84%	116.21%	100.73%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	10.86%	12.93%	12.89%	13.89%	27.57%	7.30%	15.59%	-
YoY %	-16.01%	0.31%	-7.20%	-49.62%	277.67%	-53.18%	-	-
Horiz. %	69.66%	82.94%	82.68%	89.10%	176.84%	46.82%	100.00%	-
ROE	10.23%	13.89%	0.15%	16.35%	30.23%	1.41%	21.99%	-
YoY %	-26.35%	9,160.00%	-99.08%	-45.91%	2,043.97%	-93.59%	-	-
Horiz. %	46.52%	63.17%	0.68%	74.35%	137.47%	6.41%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	142.27	160.27	153.33	152.73	137.33	85.95	90.92	7.74%
YoY %	-11.23%	4.53%	0.39%	11.21%	59.78%	-5.47%	-	-
Horiz. %	156.48%	176.28%	168.64%	167.98%	151.04%	94.53%	100.00%	-
EPS	15.26	20.52	19.59	21.02	35.14	0.84	14.17	1.24%
YoY %	-25.63%	4.75%	-6.80%	-40.18%	4,083.33%	-94.07%	-	-
Horiz. %	107.69%	144.81%	138.25%	148.34%	247.99%	5.93%	100.00%	-
DPS	14.00	10.00	10.88	16.62	12.71	6.63	8.88	7.87%
YoY %	40.00%	-8.09%	-34.54%	30.76%	91.70%	-25.34%	-	-
Horiz. %	157.66%	112.61%	122.52%	187.16%	143.13%	74.66%	100.00%	-
NAPS	1.4918	1.4767	132.86	1.2854	1.1623	0.5925	0.6446	15.00%
YoY %	1.02%	-98.89%	10,236.08%	10.59%	96.17%	-8.08%	-	-
Horiz. %	231.43%	229.09%	20,611.23%	199.41%	180.31%	91.92%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,050,629
RPS	141.61	157.69	148.66	144.66	122.06	66.22	69.54	12.57%
YoY %	-10.20%	6.07%	2.77%	18.52%	84.32%	-4.77%	-	-
Horiz. %	203.64%	226.76%	213.78%	208.02%	175.52%	95.23%	100.00%	-
EPS	15.19	20.18	18.99	19.91	31.23	0.64	10.84	5.78%
YoY %	-24.73%	6.27%	-4.62%	-36.25%	4,779.69%	-94.10%	-	-
Horiz. %	140.13%	186.16%	175.18%	183.67%	288.10%	5.90%	100.00%	-
DPS	13.85	9.74	10.55	15.74	11.30	5.11	6.79	12.60%
YoY %	42.20%	-7.68%	-32.97%	39.29%	121.14%	-24.74%	-	-
Horiz. %	203.98%	143.45%	155.38%	231.81%	166.42%	75.26%	100.00%	-
NAPS	1.4849	1.4529	128.8104	1.2175	1.0331	0.4565	0.493	20.16%
YoY %	2.20%	-98.87%	10,479.91%	17.85%	126.31%	-7.40%	-	-
Horiz. %	301.20%	294.71%	26,127.87%	246.96%	209.55%	92.60%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	2.23	2.71	2.33	2.20	2.16	1.61	1.31	-
P/RPS	1.57	1.69	1.52	1.44	1.57	1.87	1.44	1.45%
YoY %	-7.10%	11.18%	5.56%	-8.28%	-16.04%	29.86%	-	-
Horiz. %	109.03%	117.36%	105.56%	100.00%	109.03%	129.86%	100.00%	-
P/EPS	14.62	13.21	11.89	10.47	6.15	192.80	9.24	7.94%
YoY %	10.67%	11.10%	13.56%	70.24%	-96.81%	1,986.58%	-	-
Horiz. %	158.23%	142.97%	128.68%	113.31%	66.56%	2,086.58%	100.00%	-
EY	6.84	7.57	8.41	9.55	16.27	0.52	10.82	-7.35%
YoY %	-9.64%	-9.99%	-11.94%	-41.30%	3,028.85%	-95.19%	-	-
Horiz. %	63.22%	69.96%	77.73%	88.26%	150.37%	4.81%	100.00%	-
DY	6.28	3.69	4.67	7.55	5.88	4.12	6.78	-1.26%
YoY %	70.19%	-20.99%	-38.15%	28.40%	42.72%	-39.23%	-	-
Horiz. %	92.63%	54.42%	68.88%	111.36%	86.73%	60.77%	100.00%	-
P/NAPS	1.49	1.84	0.02	1.71	1.86	2.72	2.03	-5.02%
YoY %	-19.02%	9,100.00%	-98.83%	-8.06%	-31.62%	33.99%	-	-
Horiz. %	73.40%	90.64%	0.99%	84.24%	91.63%	133.99%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	06/11/14	18/11/13	22/11/12	18/11/11	16/11/10	26/11/09	24/11/08	-
Price	1.91	2.67	2.44	2.60	2.22	1.74	0.93	-
P/RPS	1.34	1.67	1.59	1.70	1.62	2.02	1.02	4.65%
YoY %	-19.76%	5.03%	-6.47%	4.94%	-19.80%	98.04%	-	-
Horiz. %	131.37%	163.73%	155.88%	166.67%	158.82%	198.04%	100.00%	-
P/EPS	12.52	13.01	12.45	12.37	6.32	208.37	6.56	11.36%
YoY %	-3.77%	4.50%	0.65%	95.73%	-96.97%	3,076.37%	-	-
Horiz. %	190.85%	198.32%	189.79%	188.57%	96.34%	3,176.37%	100.00%	-
EY	7.99	7.68	8.03	8.08	15.83	0.48	15.24	-10.19%
YoY %	4.04%	-4.36%	-0.62%	-48.96%	3,197.92%	-96.85%	-	-
Horiz. %	52.43%	50.39%	52.69%	53.02%	103.87%	3.15%	100.00%	-
DY	7.33	3.75	4.46	6.39	5.72	3.81	9.55	-4.31%
YoY %	95.47%	-15.92%	-30.20%	11.71%	50.13%	-60.10%	-	-
Horiz. %	76.75%	39.27%	46.70%	66.91%	59.90%	39.90%	100.00%	-
P/NAPS	1.28	1.81	0.02	2.02	1.91	2.94	1.44	-1.94%
YoY %	-29.28%	8,950.00%	-99.01%	5.76%	-35.03%	104.17%	-	-
Horiz. %	88.89%	125.69%	1.39%	140.28%	132.64%	204.17%	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

734

PTRANS

PERAK TRANSIT BERHAD

595

MPI

MALAYSIAN PACIFIC INDUSTRIES

586

HLIND

HONG LEONG INDUSTRIES BHD

547

MAYBANK

MALAYAN BANKING BHD

528

YTLPOWR

YTL POWER INTERNATIONAL BHD

379

PBBANK

PUBLIC BANK BHD

377

HIBISCS

HIBISCUS PETROLEUM BHD

360

GENTING

GENTING BHD

357

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