[MEDIA] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 55.79%
YoY- -14.74%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,220,118 782,907 335,284 1,622,133 1,193,329 775,861 354,189 127.57%
PBT 184,569 105,879 28,724 277,742 180,825 108,109 47,561 146.33%
Tax -46,875 -27,099 -7,322 -69,164 -46,457 -27,839 -12,385 142.27%
NP 137,694 78,780 21,402 208,578 134,368 80,270 35,176 147.76%
-
NP to SH 136,148 77,527 20,766 206,585 132,604 79,232 34,793 147.70%
-
Tax Rate 25.40% 25.59% 25.49% 24.90% 25.69% 25.75% 26.04% -
Total Cost 1,082,424 704,127 313,882 1,413,555 1,058,961 695,591 319,013 125.29%
-
Net Worth 143,034,777 145,648,110 1,392,420 1,418,696 1,348,490 1,378,406 1,315,403 2158.80%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 64,594 32,280 - 167,967 115,399 - - -
Div Payout % 47.44% 41.64% - 81.31% 87.03% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 143,034,777 145,648,110 1,392,420 1,418,696 1,348,490 1,378,406 1,315,403 2158.80%
NOSH 1,076,582 1,076,005 1,071,752 1,049,797 1,049,082 1,045,277 1,035,505 2.62%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 11.29% 10.06% 6.38% 12.86% 11.26% 10.35% 9.93% -
ROE 0.10% 0.05% 1.49% 14.56% 9.83% 5.75% 2.65% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 113.33 72.76 31.28 154.52 113.75 74.23 34.20 121.78%
EPS 12.65 7.20 1.93 19.68 12.64 7.58 3.36 141.42%
DPS 6.00 3.00 0.00 16.00 11.00 0.00 0.00 -
NAPS 132.86 135.36 1.2992 1.3514 1.2854 1.3187 1.2703 2101.13%
Adjusted Per Share Value based on latest NOSH - 1,049,594
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 110.00 70.58 30.23 146.24 107.59 69.95 31.93 127.58%
EPS 12.27 6.99 1.87 18.62 11.96 7.14 3.14 147.47%
DPS 5.82 2.91 0.00 15.14 10.40 0.00 0.00 -
NAPS 128.9542 131.3103 1.2553 1.279 1.2157 1.2427 1.1859 2158.82%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.33 2.21 2.68 2.60 2.20 2.90 2.57 -
P/RPS 2.06 3.04 8.57 1.68 1.93 3.91 7.51 -57.68%
P/EPS 18.42 30.67 138.32 13.21 17.41 38.26 76.49 -61.19%
EY 5.43 3.26 0.72 7.57 5.75 2.61 1.31 157.37%
DY 2.58 1.36 0.00 6.15 5.00 0.00 0.00 -
P/NAPS 0.02 0.02 2.06 1.92 1.71 2.20 2.02 -95.35%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 14/08/12 16/05/12 23/02/12 18/11/11 24/08/11 12/05/11 -
Price 2.44 2.45 2.40 2.71 2.60 2.76 2.68 -
P/RPS 2.15 3.37 7.67 1.75 2.29 3.72 7.84 -57.69%
P/EPS 19.29 34.00 123.87 13.77 20.57 36.41 79.76 -61.08%
EY 5.18 2.94 0.81 7.26 4.86 2.75 1.25 157.32%
DY 2.46 1.22 0.00 5.90 4.23 0.00 0.00 -
P/NAPS 0.02 0.02 1.85 2.01 2.02 2.09 2.11 -95.48%

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