[MEDIA] QoQ 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. %

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
TTM Result
Revenue	1,728,397	1,697,845	1,648,922	1,629,179	1,603,228	1,622,133	1,604,600	5.07%
YoY %	1.80%	2.97%	1.21%	1.62%	-1.17%	1.09%	-	-
Horiz. %	107.72%	105.81%	102.76%	101.53%	99.91%	101.09%	100.00%	-
PBT	290,863	282,945	282,572	276,598	259,991	278,828	260,209	7.69%
YoY %	2.80%	0.13%	2.16%	6.39%	-6.76%	7.16%	-	-
Horiz. %	111.78%	108.74%	108.59%	106.30%	99.92%	107.16%	100.00%	-
Tax	-73,173	-71,633	-70,100	-68,942	-64,619	-69,682	-37,278	56.70%
YoY %	-2.15%	-2.19%	-1.68%	-6.69%	7.27%	-86.93%	-	-
Horiz. %	196.29%	192.16%	188.05%	184.94%	173.34%	186.93%	100.00%	-
NP	217,690	211,312	212,472	207,656	195,372	209,146	222,931	-1.57%
YoY %	3.02%	-0.55%	2.32%	6.29%	-6.59%	-6.18%	-	-
Horiz. %	97.65%	94.79%	95.31%	93.15%	87.64%	93.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	215,653	209,312	210,688	205,439	193,117	207,144	220,804	-1.55%
YoY %	3.03%	-0.65%	2.56%	6.38%	-6.77%	-6.19%	-	-
Horiz. %	97.67%	94.80%	95.42%	93.04%	87.46%	93.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.16%	25.32%	24.81%	24.92%	24.85%	24.99%	14.33%	-
YoY %	-0.63%	2.06%	-0.44%	0.28%	-0.56%	74.39%	-	-
Horiz. %	175.58%	176.69%	173.13%	173.90%	173.41%	174.39%	100.00%	-
Total Cost	1,510,707	1,486,533	1,436,450	1,421,523	1,407,856	1,412,987	1,381,669	6.12%
YoY %	1.63%	3.49%	1.05%	0.97%	-0.36%	2.27%	-	-
Horiz. %	109.34%	107.59%	103.96%	102.88%	101.90%	102.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,582,506	1,541,530	142,875,228	145,583,776	1,392,420	1,340,122	1,350,479	11.13%
YoY %	2.66%	-98.92%	-1.86%	10,355.45%	3.90%	-0.77%	-	-
Horiz. %	117.18%	114.15%	10,579.60%	10,780.16%	103.11%	99.23%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Dividend
Div	139,823	139,823	117,007	168,796	167,898	167,898	174,577	-13.74%
YoY %	0.00%	19.50%	-30.68%	0.53%	0.00%	-3.83%	-	-
Horiz. %	80.09%	80.09%	67.02%	96.69%	96.17%	96.17%	100.00%	-
Div Payout %	64.84%	66.80%	55.54%	82.16%	86.94%	81.05%	79.06%	-
YoY %	-2.93%	20.27%	-32.40%	-5.50%	7.27%	2.52%	-	-
Horiz. %	82.01%	84.49%	70.25%	103.92%	109.97%	102.52%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Equity
Net Worth	1,582,506	1,541,530	142,875,228	145,583,776	1,392,420	1,340,122	1,350,479	11.13%
YoY %	2.66%	-98.92%	-1.86%	10,355.45%	3.90%	-0.77%	-	-
Horiz. %	117.18%	114.15%	10,579.60%	10,780.16%	103.11%	99.23%	100.00%	-
NOSH	1,084,280	1,075,661	1,075,381	1,075,530	1,071,752	1,049,594	1,050,629	2.12%
YoY %	0.80%	0.03%	-0.01%	0.35%	2.11%	-0.10%	-	-
Horiz. %	103.20%	102.38%	102.36%	102.37%	102.01%	99.90%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Ratio Analysis
NP Margin	12.59%	12.45%	12.89%	12.75%	12.19%	12.89%	13.89%	-
YoY %	1.12%	-3.41%	1.10%	4.59%	-5.43%	-7.20%	-	-
Horiz. %	90.64%	89.63%	92.80%	91.79%	87.76%	92.80%	100.00%	-
ROE	13.63%	13.58%	0.15%	0.14%	13.87%	15.46%	16.35%	-
YoY %	0.37%	8,953.33%	7.14%	-98.99%	-10.28%	-5.44%	-	-
Horiz. %	83.36%	83.06%	0.92%	0.86%	84.83%	94.56%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Per Share
RPS	159.41	157.84	153.33	151.48	149.59	154.55	152.73	2.89%
YoY %	0.99%	2.94%	1.22%	1.26%	-3.21%	1.19%	-	-
Horiz. %	104.37%	103.35%	100.39%	99.18%	97.94%	101.19%	100.00%	-
EPS	19.89	19.46	19.59	19.10	18.02	19.74	21.02	-3.61%
YoY %	2.21%	-0.66%	2.57%	5.99%	-8.71%	-6.09%	-	-
Horiz. %	94.62%	92.58%	93.20%	90.87%	85.73%	93.91%	100.00%	-
DPS	13.00	13.00	10.88	15.69	15.67	16.00	16.62	-15.09%
YoY %	0.00%	19.49%	-30.66%	0.13%	-2.06%	-3.73%	-	-
Horiz. %	78.22%	78.22%	65.46%	94.40%	94.28%	96.27%	100.00%	-
NAPS	1.4595	1.4331	132.86	135.36	1.2992	1.2768	1.2854	8.82%
YoY %	1.84%	-98.92%	-1.85%	10,318.72%	1.75%	-0.67%	-	-
Horiz. %	113.54%	111.49%	10,336.08%	10,530.57%	101.07%	99.33%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,075,530
RPS	158.06	155.26	150.79	148.98	146.61	148.34	146.74	5.07%
YoY %	1.80%	2.96%	1.21%	1.62%	-1.17%	1.09%	-	-
Horiz. %	107.71%	105.81%	102.76%	101.53%	99.91%	101.09%	100.00%	-
EPS	19.72	19.14	19.27	18.79	17.66	18.94	20.19	-1.55%
YoY %	3.03%	-0.67%	2.55%	6.40%	-6.76%	-6.19%	-	-
Horiz. %	97.67%	94.80%	95.44%	93.07%	87.47%	93.81%	100.00%	-
DPS	12.79	12.79	10.70	15.44	15.35	15.35	15.96	-13.71%
YoY %	0.00%	19.53%	-30.70%	0.59%	0.00%	-3.82%	-	-
Horiz. %	80.14%	80.14%	67.04%	96.74%	96.18%	96.18%	100.00%	-
NAPS	1.4472	1.4097	130.6551	133.132	1.2733	1.2255	1.235	11.13%
YoY %	2.66%	-98.92%	-1.86%	10,355.67%	3.90%	-0.77%	-	-
Horiz. %	117.18%	114.15%	10,579.36%	10,779.92%	103.10%	99.23%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	-
Price	2.40	2.34	2.33	2.21	2.68	2.60	2.20	-
P/RPS	1.51	1.48	1.52	1.46	1.79	1.68	1.44	3.21%
YoY %	2.03%	-2.63%	4.11%	-18.44%	6.55%	16.67%	-	-
Horiz. %	104.86%	102.78%	105.56%	101.39%	124.31%	116.67%	100.00%	-
P/EPS	12.07	12.03	11.89	11.57	14.87	13.17	10.47	9.93%
YoY %	0.33%	1.18%	2.77%	-22.19%	12.91%	25.79%	-	-
Horiz. %	115.28%	114.90%	113.56%	110.51%	142.02%	125.79%	100.00%	-
EY	8.29	8.32	8.41	8.64	6.72	7.59	9.55	-8.99%
YoY %	-0.36%	-1.07%	-2.66%	28.57%	-11.46%	-20.52%	-	-
Horiz. %	86.81%	87.12%	88.06%	90.47%	70.37%	79.48%	100.00%	-
DY	5.42	5.56	4.67	7.10	5.85	6.15	7.55	-19.80%
YoY %	-2.52%	19.06%	-34.23%	21.37%	-4.88%	-18.54%	-	-
Horiz. %	71.79%	73.64%	61.85%	94.04%	77.48%	81.46%	100.00%	-
P/NAPS	1.64	1.63	0.02	0.02	2.06	2.04	1.71	-2.74%
YoY %	0.61%	8,050.00%	0.00%	-99.03%	0.98%	19.30%	-	-
Horiz. %	95.91%	95.32%	1.17%	1.17%	120.47%	119.30%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	07/05/13	20/02/13	22/11/12	14/08/12	16/05/12	23/02/12	18/11/11	-
Price	2.62	2.14	2.44	2.45	2.40	2.71	2.60	-
P/RPS	1.64	1.36	1.59	1.62	1.60	1.75	1.70	-2.36%
YoY %	20.59%	-14.47%	-1.85%	1.25%	-8.57%	2.94%	-	-
Horiz. %	96.47%	80.00%	93.53%	95.29%	94.12%	102.94%	100.00%	-
P/EPS	13.17	11.00	12.45	12.83	13.32	13.73	12.37	4.26%
YoY %	19.73%	-11.65%	-2.96%	-3.68%	-2.99%	10.99%	-	-
Horiz. %	106.47%	88.92%	100.65%	103.72%	107.68%	110.99%	100.00%	-
EY	7.59	9.09	8.03	7.80	7.51	7.28	8.08	-4.08%
YoY %	-16.50%	13.20%	2.95%	3.86%	3.16%	-9.90%	-	-
Horiz. %	93.94%	112.50%	99.38%	96.53%	92.95%	90.10%	100.00%	-
DY	4.96	6.07	4.46	6.41	6.53	5.90	6.39	-15.52%
YoY %	-18.29%	36.10%	-30.42%	-1.84%	10.68%	-7.67%	-	-
Horiz. %	77.62%	94.99%	69.80%	100.31%	102.19%	92.33%	100.00%	-
P/NAPS	1.80	1.49	0.02	0.02	1.85	2.12	2.02	-7.39%
YoY %	20.81%	7,350.00%	0.00%	-98.92%	-12.74%	4.95%	-	-
Horiz. %	89.11%	73.76%	0.99%	0.99%	91.58%	104.95%	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