[MEDIA] YoY TTM Result on 30-Sep-2012 [#3]

Stock

[MEDIA] MEDIA PRIMA BHD

Announcement Date

22-Nov-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- 2.56%

YoY- -4.58%

Quarter Report

MPB Bursa Q3 2012 (final).pdf

Latest QR

Upcoming QR

MEDIA's Result

MEDIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	1,445,275	1,570,764	1,749,114	1,648,922	1,604,600	1,353,870	734,456	11.93%
YoY %	-7.99%	-10.20%	6.08%	2.76%	18.52%	84.34%	-	-
Horiz. %	196.78%	213.87%	238.15%	224.51%	218.47%	184.34%	100.00%	-
PBT	103,547	228,796	301,758	282,572	260,209	427,550	116,419	-1.93%
YoY %	-54.74%	-24.18%	6.79%	8.59%	-39.14%	267.25%	-	-
Horiz. %	88.94%	196.53%	259.20%	242.72%	223.51%	367.25%	100.00%	-
Tax	-26,843	-58,195	-75,656	-70,100	-37,278	-54,251	-62,798	-13.20%
YoY %	53.87%	23.08%	-7.93%	-88.05%	31.29%	13.61%	-	-
Horiz. %	42.74%	92.67%	120.48%	111.63%	59.36%	86.39%	100.00%	-
NP	76,704	170,601	226,102	212,472	222,931	373,299	53,621	6.14%
YoY %	-55.04%	-24.55%	6.41%	-4.69%	-40.28%	596.18%	-	-
Horiz. %	143.05%	318.16%	421.67%	396.25%	415.75%	696.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,496	168,461	223,890	210,688	220,804	346,407	7,136	48.78%
YoY %	-54.00%	-24.76%	6.27%	-4.58%	-36.26%	4,754.36%	-	-
Horiz. %	1,085.99%	2,360.72%	3,137.47%	2,952.47%	3,094.23%	4,854.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.92%	25.44%	25.07%	24.81%	14.33%	12.69%	53.94%	-
YoY %	1.89%	1.48%	1.05%	73.13%	12.92%	-76.47%	-	-
Horiz. %	48.05%	47.16%	46.48%	46.00%	26.57%	23.53%	100.00%	-
Total Cost	1,368,571	1,400,163	1,523,012	1,436,450	1,381,669	980,571	680,835	12.33%
YoY %	-2.26%	-8.07%	6.03%	3.96%	40.90%	44.02%	-	-
Horiz. %	201.01%	205.65%	223.70%	210.98%	202.94%	144.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,610,987	1,647,072	1,611,581	142,875,228	1,350,479	1,145,861	506,323	21.26%
YoY %	-2.19%	2.20%	-98.87%	10,479.60%	17.86%	126.31%	-	-
Horiz. %	318.17%	325.30%	318.29%	28,218.20%	266.72%	226.31%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	110,691	153,649	108,036	117,007	174,577	125,297	56,633	11.81%
YoY %	-27.96%	42.22%	-7.67%	-32.98%	39.33%	121.24%	-	-
Horiz. %	195.45%	271.31%	190.77%	206.61%	308.26%	221.24%	100.00%	-
Div Payout %	142.84%	91.21%	48.25%	55.54%	79.06%	36.17%	793.63%	-
YoY %	56.61%	89.04%	-13.13%	-29.75%	118.58%	-95.44%	-	-
Horiz. %	18.00%	11.49%	6.08%	7.00%	9.96%	4.56%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	1,610,987	1,647,072	1,611,581	142,875,228	1,350,479	1,145,861	506,323	21.26%
YoY %	-2.19%	2.20%	-98.87%	10,479.60%	17.86%	126.31%	-	-
Horiz. %	318.17%	325.30%	318.29%	28,218.20%	266.72%	226.31%	100.00%	-
NOSH	1,109,190	1,104,083	1,091,340	1,075,381	1,050,629	985,857	854,554	4.44%
YoY %	0.46%	1.17%	1.48%	2.36%	6.57%	15.37%	-	-
Horiz. %	129.80%	129.20%	127.71%	125.84%	122.94%	115.37%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	5.31%	10.86%	12.93%	12.89%	13.89%	27.57%	7.30%	-
YoY %	-51.10%	-16.01%	0.31%	-7.20%	-49.62%	277.67%	-	-
Horiz. %	72.74%	148.77%	177.12%	176.58%	190.27%	377.67%	100.00%	-
ROE	4.81%	10.23%	13.89%	0.15%	16.35%	30.23%	1.41%	-
YoY %	-52.98%	-26.35%	9,160.00%	-99.08%	-45.91%	2,043.97%	-	-
Horiz. %	341.13%	725.53%	985.11%	10.64%	1,159.57%	2,143.97%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	130.30	142.27	160.27	153.33	152.73	137.33	85.95	7.17%
YoY %	-8.41%	-11.23%	4.53%	0.39%	11.21%	59.78%	-	-
Horiz. %	151.60%	165.53%	186.47%	178.39%	177.70%	159.78%	100.00%	-
EPS	6.99	15.26	20.52	19.59	21.02	35.14	0.84	42.32%
YoY %	-54.19%	-25.63%	4.75%	-6.80%	-40.18%	4,083.33%	-	-
Horiz. %	832.14%	1,816.67%	2,442.86%	2,332.14%	2,502.38%	4,183.33%	100.00%	-
DPS	10.00	14.00	10.00	10.88	16.62	12.71	6.63	7.08%
YoY %	-28.57%	40.00%	-8.09%	-34.54%	30.76%	91.70%	-	-
Horiz. %	150.83%	211.16%	150.83%	164.10%	250.68%	191.70%	100.00%	-
NAPS	1.4524	1.4918	1.4767	132.86	1.2854	1.1623	0.5925	16.11%
YoY %	-2.64%	1.02%	-98.89%	10,236.08%	10.59%	96.17%	-	-
Horiz. %	245.13%	251.78%	249.23%	22,423.63%	216.95%	196.17%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,075,381
RPS	130.30	141.61	157.69	148.66	144.66	122.06	66.22	11.93%
YoY %	-7.99%	-10.20%	6.07%	2.77%	18.52%	84.32%	-	-
Horiz. %	196.77%	213.85%	238.13%	224.49%	218.45%	184.32%	100.00%	-
EPS	6.99	15.19	20.18	18.99	19.91	31.23	0.64	48.92%
YoY %	-53.98%	-24.73%	6.27%	-4.62%	-36.25%	4,779.69%	-	-
Horiz. %	1,092.19%	2,373.44%	3,153.12%	2,967.19%	3,110.94%	4,879.69%	100.00%	-
DPS	10.00	13.85	9.74	10.55	15.74	11.30	5.11	11.83%
YoY %	-27.80%	42.20%	-7.68%	-32.97%	39.29%	121.14%	-	-
Horiz. %	195.69%	271.04%	190.61%	206.46%	308.02%	221.14%	100.00%	-
NAPS	1.4524	1.4849	1.4529	128.8104	1.2175	1.0331	0.4565	21.26%
YoY %	-2.19%	2.20%	-98.87%	10,479.91%	17.85%	126.31%	-	-
Horiz. %	318.16%	325.28%	318.27%	28,216.96%	266.70%	226.31%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	1.20	2.23	2.71	2.33	2.20	2.16	1.61	-
P/RPS	0.92	1.57	1.69	1.52	1.44	1.57	1.87	-11.14%
YoY %	-41.40%	-7.10%	11.18%	5.56%	-8.28%	-16.04%	-	-
Horiz. %	49.20%	83.96%	90.37%	81.28%	77.01%	83.96%	100.00%	-
P/EPS	17.18	14.62	13.21	11.89	10.47	6.15	192.80	-33.15%
YoY %	17.51%	10.67%	11.10%	13.56%	70.24%	-96.81%	-	-
Horiz. %	8.91%	7.58%	6.85%	6.17%	5.43%	3.19%	100.00%	-
EY	5.82	6.84	7.57	8.41	9.55	16.27	0.52	49.53%
YoY %	-14.91%	-9.64%	-9.99%	-11.94%	-41.30%	3,028.85%	-	-
Horiz. %	1,119.23%	1,315.38%	1,455.77%	1,617.31%	1,836.54%	3,128.85%	100.00%	-
DY	8.33	6.28	3.69	4.67	7.55	5.88	4.12	12.44%
YoY %	32.64%	70.19%	-20.99%	-38.15%	28.40%	42.72%	-	-
Horiz. %	202.18%	152.43%	89.56%	113.35%	183.25%	142.72%	100.00%	-
P/NAPS	0.83	1.49	1.84	0.02	1.71	1.86	2.72	-17.94%
YoY %	-44.30%	-19.02%	9,100.00%	-98.83%	-8.06%	-31.62%	-	-
Horiz. %	30.51%	54.78%	67.65%	0.74%	62.87%	68.38%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	19/11/15	06/11/14	18/11/13	22/11/12	18/11/11	16/11/10	26/11/09	-
Price	1.34	1.91	2.67	2.44	2.60	2.22	1.74	-
P/RPS	1.03	1.34	1.67	1.59	1.70	1.62	2.02	-10.61%
YoY %	-23.13%	-19.76%	5.03%	-6.47%	4.94%	-19.80%	-	-
Horiz. %	50.99%	66.34%	82.67%	78.71%	84.16%	80.20%	100.00%	-
P/EPS	19.18	12.52	13.01	12.45	12.37	6.32	208.37	-32.79%
YoY %	53.19%	-3.77%	4.50%	0.65%	95.73%	-96.97%	-	-
Horiz. %	9.20%	6.01%	6.24%	5.97%	5.94%	3.03%	100.00%	-
EY	5.21	7.99	7.68	8.03	8.08	15.83	0.48	48.77%
YoY %	-34.79%	4.04%	-4.36%	-0.62%	-48.96%	3,197.92%	-	-
Horiz. %	1,085.42%	1,664.58%	1,600.00%	1,672.92%	1,683.33%	3,297.92%	100.00%	-
DY	7.46	7.33	3.75	4.46	6.39	5.72	3.81	11.84%
YoY %	1.77%	95.47%	-15.92%	-30.20%	11.71%	50.13%	-	-
Horiz. %	195.80%	192.39%	98.43%	117.06%	167.72%	150.13%	100.00%	-
P/NAPS	0.92	1.28	1.81	0.02	2.02	1.91	2.94	-17.59%
YoY %	-28.12%	-29.28%	8,950.00%	-99.01%	5.76%	-35.03%	-	-
Horiz. %	31.29%	43.54%	61.56%	0.68%	68.71%	64.97%	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