[MEDIA] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -42.56%
YoY- -23.65%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 1,404,120 1,463,344 1,341,136 1,416,756 1,294,688 564,708 638,344 14.03%
PBT 145,468 146,568 114,896 190,244 234,668 -37,436 89,936 8.34%
Tax -35,220 -35,448 -29,288 -49,540 -47,168 153,160 -21,684 8.41%
NP 110,248 111,120 85,608 140,704 187,500 115,724 68,252 8.31%
-
NP to SH 108,064 108,428 83,064 139,172 182,288 -92,924 68,252 7.95%
-
Tax Rate 24.21% 24.19% 25.49% 26.04% 20.10% - 24.11% -
Total Cost 1,293,872 1,352,224 1,255,528 1,276,052 1,107,188 448,984 570,092 14.62%
-
Net Worth 1,654,592 1,582,506 1,392,420 1,315,403 102,375,987 1,227,437 583,028 18.97%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,654,592 1,582,506 1,392,420 1,315,403 102,375,987 1,227,437 583,028 18.97%
NOSH 1,102,693 1,084,280 1,071,752 1,035,505 975,845 2,002,672 848,905 4.45%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 7.85% 7.59% 6.38% 9.93% 14.48% 20.49% 10.69% -
ROE 6.53% 6.85% 5.97% 10.58% 0.18% -7.57% 11.71% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 127.34 134.96 125.13 136.82 132.67 28.20 75.20 9.17%
EPS 9.80 10.00 7.72 13.44 18.68 -10.88 8.04 3.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5005 1.4595 1.2992 1.2703 104.91 0.6129 0.6868 13.90%
Adjusted Per Share Value based on latest NOSH - 1,035,505
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 128.40 133.82 122.64 129.56 118.40 51.64 58.37 14.03%
EPS 9.88 9.92 7.60 12.73 16.67 -8.50 6.24 7.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5131 1.4472 1.2733 1.2029 93.6198 1.1225 0.5332 18.97%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.36 2.40 2.68 2.57 2.15 0.98 2.26 -
P/RPS 1.85 1.78 2.14 1.88 1.62 3.48 3.01 -7.78%
P/EPS 24.08 24.00 34.58 19.12 11.51 -21.12 28.11 -2.54%
EY 4.15 4.17 2.89 5.23 8.69 -4.73 3.56 2.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.64 2.06 2.02 0.02 1.60 3.29 -11.59%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 08/05/14 07/05/13 16/05/12 12/05/11 19/05/10 15/05/09 28/05/08 -
Price 2.45 2.62 2.40 2.68 2.09 1.34 2.32 -
P/RPS 1.92 1.94 1.92 1.96 1.58 4.75 3.09 -7.62%
P/EPS 25.00 26.20 30.97 19.94 11.19 -28.88 28.86 -2.36%
EY 4.00 3.82 3.23 5.01 8.94 -3.46 3.47 2.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.80 1.85 2.11 0.02 2.19 3.38 -11.44%

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