[MEDIA] YoY 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. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	1,459,505	1,630,443	1,747,048	1,629,179	1,603,885	1,143,469	742,341	11.92%
YoY %	-10.48%	-6.67%	7.23%	1.58%	40.26%	54.04%	-	-
Horiz. %	196.61%	219.64%	235.34%	219.47%	216.06%	154.04%	100.00%	-
PBT	99,227	257,447	294,955	276,598	281,829	382,857	113,944	-2.27%
YoY %	-61.46%	-12.72%	6.64%	-1.86%	-26.39%	236.00%	-	-
Horiz. %	87.08%	225.94%	258.86%	242.75%	247.34%	336.00%	100.00%	-
Tax	-25,045	-65,344	-74,019	-68,942	-39,315	-71,860	-38,107	-6.75%
YoY %	61.67%	11.72%	-7.36%	-75.36%	45.29%	-88.57%	-	-
Horiz. %	65.72%	171.48%	194.24%	180.92%	103.17%	188.57%	100.00%	-
NP	74,182	192,103	220,936	207,656	242,514	310,997	75,837	-0.36%
YoY %	-61.38%	-13.05%	6.40%	-14.37%	-22.02%	310.09%	-	-
Horiz. %	97.82%	253.31%	291.33%	273.82%	319.78%	410.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,509	189,801	218,995	205,439	239,301	291,800	23,469	21.49%
YoY %	-60.22%	-13.33%	6.60%	-14.15%	-17.99%	1,143.34%	-	-
Horiz. %	321.74%	808.73%	933.12%	875.36%	1,019.65%	1,243.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.24%	25.38%	25.10%	24.92%	13.95%	18.77%	33.44%	-
YoY %	-0.55%	1.12%	0.72%	78.64%	-25.68%	-43.87%	-	-
Horiz. %	75.48%	75.90%	75.06%	74.52%	41.72%	56.13%	100.00%	-
Total Cost	1,385,323	1,438,340	1,526,112	1,421,523	1,361,371	832,472	666,504	12.96%
YoY %	-3.69%	-5.75%	7.36%	4.42%	63.53%	24.90%	-	-
Horiz. %	207.85%	215.80%	228.97%	213.28%	204.26%	124.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,600,117	1,640,438	1,576,397	145,583,776	1,378,863	1,062,350	530,763	20.18%
YoY %	-2.46%	4.06%	-98.92%	10,458.25%	29.79%	100.16%	-	-
Horiz. %	301.47%	309.07%	297.01%	27,429.15%	259.79%	200.16%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	121,630	153,267	107,557	168,796	129,961	85,863	56,633	13.58%
YoY %	-20.64%	42.50%	-36.28%	29.88%	51.36%	51.61%	-	-
Horiz. %	214.77%	270.63%	189.92%	298.05%	229.48%	151.61%	100.00%	-
Div Payout %	161.08%	80.75%	49.11%	82.16%	54.31%	29.43%	241.31%	-
YoY %	99.48%	64.43%	-40.23%	51.28%	84.54%	-87.80%	-	-
Horiz. %	66.75%	33.46%	20.35%	34.05%	22.51%	12.20%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	1,600,117	1,640,438	1,576,397	145,583,776	1,378,863	1,062,350	530,763	20.18%
YoY %	-2.46%	4.06%	-98.92%	10,458.25%	29.79%	100.16%	-	-
Horiz. %	301.47%	309.07%	297.01%	27,429.15%	259.79%	200.16%	100.00%	-
NOSH	1,109,190	1,105,864	1,088,822	1,075,530	1,045,623	977,413	854,141	4.44%
YoY %	0.30%	1.57%	1.24%	2.86%	6.98%	14.43%	-	-
Horiz. %	129.86%	129.47%	127.48%	125.92%	122.42%	114.43%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	5.08%	11.78%	12.65%	12.75%	15.12%	27.20%	10.22%	-
YoY %	-56.88%	-6.88%	-0.78%	-15.67%	-44.41%	166.14%	-	-
Horiz. %	49.71%	115.26%	123.78%	124.76%	147.95%	266.14%	100.00%	-
ROE	4.72%	11.57%	13.89%	0.14%	17.35%	27.47%	4.42%	-
YoY %	-59.20%	-16.70%	9,821.43%	-99.19%	-36.84%	521.49%	-	-
Horiz. %	106.79%	261.76%	314.25%	3.17%	392.53%	621.49%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	131.58	147.44	160.45	151.48	153.39	116.99	86.91	7.15%
YoY %	-10.76%	-8.11%	5.92%	-1.25%	31.11%	34.61%	-	-
Horiz. %	151.40%	169.65%	184.62%	174.30%	176.49%	134.61%	100.00%	-
EPS	6.81	17.16	20.11	19.10	22.89	29.85	2.75	16.30%
YoY %	-60.31%	-14.67%	5.29%	-16.56%	-23.32%	985.45%	-	-
Horiz. %	247.64%	624.00%	731.27%	694.55%	832.36%	1,085.45%	100.00%	-
DPS	11.00	14.00	10.00	15.69	12.43	8.78	6.63	8.80%
YoY %	-21.43%	40.00%	-36.27%	26.23%	41.57%	32.43%	-	-
Horiz. %	165.91%	211.16%	150.83%	236.65%	187.48%	132.43%	100.00%	-
NAPS	1.4426	1.4834	1.4478	135.36	1.3187	1.0869	0.6214	15.06%
YoY %	-2.75%	2.46%	-98.93%	10,164.65%	21.33%	74.91%	-	-
Horiz. %	232.15%	238.72%	232.99%	21,783.07%	212.21%	174.91%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,075,530
RPS	131.58	146.99	157.51	146.88	144.60	103.09	66.93	11.91%
YoY %	-10.48%	-6.68%	7.24%	1.58%	40.27%	54.03%	-	-
Horiz. %	196.59%	219.62%	235.34%	219.45%	216.05%	154.03%	100.00%	-
EPS	6.81	17.11	19.74	18.52	21.57	26.31	2.12	21.45%
YoY %	-60.20%	-13.32%	6.59%	-14.14%	-18.02%	1,141.04%	-	-
Horiz. %	321.23%	807.08%	931.13%	873.58%	1,017.45%	1,241.04%	100.00%	-
DPS	11.00	13.82	9.70	15.22	11.72	7.74	5.11	13.62%
YoY %	-20.41%	42.47%	-36.27%	29.86%	51.42%	51.47%	-	-
Horiz. %	215.26%	270.45%	189.82%	297.85%	229.35%	151.47%	100.00%	-
NAPS	1.4426	1.479	1.4212	131.2523	1.2431	0.9578	0.4785	20.18%
YoY %	-2.46%	4.07%	-98.92%	10,458.47%	29.79%	100.17%	-	-
Horiz. %	301.48%	309.09%	297.01%	27,429.95%	259.79%	200.17%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.46	2.58	2.80	2.21	2.90	2.11	1.21	-
P/RPS	1.11	1.75	1.75	1.46	1.89	1.80	1.39	-3.67%
YoY %	-36.57%	0.00%	19.86%	-22.75%	5.00%	29.50%	-	-
Horiz. %	79.86%	125.90%	125.90%	105.04%	135.97%	129.50%	100.00%	-
P/EPS	21.45	15.03	13.92	11.57	12.67	7.07	44.04	-11.29%
YoY %	42.71%	7.97%	20.31%	-8.68%	79.21%	-83.95%	-	-
Horiz. %	48.71%	34.13%	31.61%	26.27%	28.77%	16.05%	100.00%	-
EY	4.66	6.65	7.18	8.64	7.89	14.15	2.27	12.72%
YoY %	-29.92%	-7.38%	-16.90%	9.51%	-44.24%	523.35%	-	-
Horiz. %	205.29%	292.95%	316.30%	380.62%	347.58%	623.35%	100.00%	-
DY	7.53	5.43	3.57	7.10	4.29	4.16	5.48	5.43%
YoY %	38.67%	52.10%	-49.72%	65.50%	3.12%	-24.09%	-	-
Horiz. %	137.41%	99.09%	65.15%	129.56%	78.28%	75.91%	100.00%	-
P/NAPS	1.01	1.74	1.93	0.02	2.20	1.94	1.95	-10.38%
YoY %	-41.95%	-9.84%	9,550.00%	-99.09%	13.40%	-0.51%	-	-
Horiz. %	51.79%	89.23%	98.97%	1.03%	112.82%	99.49%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	13/08/15	14/08/14	28/08/13	14/08/12	24/08/11	24/08/10	28/08/09	-
Price	1.14	2.39	2.55	2.45	2.76	2.12	1.48	-
P/RPS	0.87	1.62	1.59	1.62	1.80	1.81	1.70	-10.55%
YoY %	-46.30%	1.89%	-1.85%	-10.00%	-0.55%	6.47%	-	-
Horiz. %	51.18%	95.29%	93.53%	95.29%	105.88%	106.47%	100.00%	-
P/EPS	16.75	13.93	12.68	12.83	12.06	7.10	53.86	-17.68%
YoY %	20.24%	9.86%	-1.17%	6.38%	69.86%	-86.82%	-	-
Horiz. %	31.10%	25.86%	23.54%	23.82%	22.39%	13.18%	100.00%	-
EY	5.97	7.18	7.89	7.80	8.29	14.08	1.86	21.44%
YoY %	-16.85%	-9.00%	1.15%	-5.91%	-41.12%	656.99%	-	-
Horiz. %	320.97%	386.02%	424.19%	419.35%	445.70%	756.99%	100.00%	-
DY	9.65	5.86	3.92	6.41	4.50	4.14	4.48	13.63%
YoY %	64.68%	49.49%	-38.85%	42.44%	8.70%	-7.59%	-	-
Horiz. %	215.40%	130.80%	87.50%	143.08%	100.45%	92.41%	100.00%	-
P/NAPS	0.79	1.61	1.76	0.02	2.09	1.95	2.38	-16.78%
YoY %	-50.93%	-8.52%	8,700.00%	-99.04%	7.18%	-18.07%	-	-
Horiz. %	33.19%	67.65%	73.95%	0.84%	87.82%	81.93%	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