[MEDIA] QoQ Annualized Quarter 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- 11.57%
YoY- -13.95%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,565,814 1,341,136 1,622,133 1,591,105 1,551,722 1,416,756 1,546,643 0.82%
PBT 211,758 114,896 277,742 241,100 216,218 190,244 295,311 -19.90%
Tax -54,198 -29,288 -69,164 -61,942 -55,678 -49,540 -46,285 11.10%
NP 157,560 85,608 208,578 179,157 160,540 140,704 249,026 -26.32%
-
NP to SH 155,054 83,064 206,585 176,805 158,464 139,172 242,294 -25.75%
-
Tax Rate 25.59% 25.49% 24.90% 25.69% 25.75% 26.04% 15.67% -
Total Cost 1,408,254 1,255,528 1,413,555 1,411,948 1,391,182 1,276,052 1,297,617 5.61%
-
Net Worth 145,648,110 1,392,420 1,418,696 1,348,490 1,378,406 1,315,403 1,201,839 2356.07%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 64,560 - 167,967 153,865 - - 59,155 6.00%
Div Payout % 41.64% - 81.31% 87.03% - - 24.41% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 145,648,110 1,392,420 1,418,696 1,348,490 1,378,406 1,315,403 1,201,839 2356.07%
NOSH 1,076,005 1,071,752 1,049,797 1,049,082 1,045,277 1,035,505 985,922 6.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.06% 6.38% 12.86% 11.26% 10.35% 9.93% 16.10% -
ROE 0.11% 5.97% 14.56% 13.11% 11.50% 10.58% 20.16% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 145.52 125.13 154.52 151.67 148.45 136.82 156.87 -4.88%
EPS 14.40 7.72 19.68 16.85 15.16 13.44 24.58 -30.00%
DPS 6.00 0.00 16.00 14.67 0.00 0.00 6.00 0.00%
NAPS 135.36 1.2992 1.3514 1.2854 1.3187 1.2703 1.219 2216.88%
Adjusted Per Share Value based on latest NOSH - 1,050,629
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 143.19 122.64 148.34 145.50 141.90 129.56 141.44 0.82%
EPS 14.18 7.60 18.89 16.17 14.49 12.73 22.16 -25.76%
DPS 5.90 0.00 15.36 14.07 0.00 0.00 5.41 5.95%
NAPS 133.1909 1.2733 1.2974 1.2332 1.2605 1.2029 1.099 2356.14%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.21 2.68 2.60 2.20 2.90 2.57 2.60 -
P/RPS 1.52 2.14 1.68 1.45 1.95 1.88 1.66 -5.70%
P/EPS 15.34 34.58 13.21 13.05 19.13 19.12 10.58 28.13%
EY 6.52 2.89 7.57 7.66 5.23 5.23 9.45 -21.93%
DY 2.71 0.00 6.15 6.67 0.00 0.00 2.31 11.24%
P/NAPS 0.02 2.06 1.92 1.71 2.20 2.02 2.13 -95.56%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 16/05/12 23/02/12 18/11/11 24/08/11 12/05/11 23/02/11 -
Price 2.45 2.40 2.71 2.60 2.76 2.68 2.39 -
P/RPS 1.68 1.92 1.75 1.71 1.86 1.96 1.52 6.90%
P/EPS 17.00 30.97 13.77 15.43 18.21 19.94 9.73 45.11%
EY 5.88 3.23 7.26 6.48 5.49 5.01 10.28 -31.11%
DY 2.45 0.00 5.90 5.64 0.00 0.00 2.51 -1.60%
P/NAPS 0.02 1.85 2.01 2.02 2.09 2.11 1.96 -95.30%

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