Highlights

[MEDIA] QoQ Annualized Quarter Result on 2013-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     60.86%    YoY -     12.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,404,120 1,722,943 1,695,182 1,664,220 1,463,344 1,697,845 1,626,824 -9.36%
  QoQ % -18.50% 1.64% 1.86% 13.73% -13.81% 4.37% -
  Horiz. % 86.31% 105.91% 104.20% 102.30% 89.95% 104.37% 100.00%
PBT 145,468 289,981 271,176 235,778 146,568 282,945 246,092 -29.59%
  QoQ % -49.84% 6.93% 15.01% 60.87% -48.20% 14.98% -
  Horiz. % 59.11% 117.83% 110.19% 95.81% 59.56% 114.98% 100.00%
Tax -35,220 -73,565 -67,864 -58,970 -35,448 -71,633 -62,500 -31.80%
  QoQ % 52.12% -8.40% -15.08% -66.36% 50.51% -14.61% -
  Horiz. % 56.35% 117.70% 108.58% 94.35% 56.72% 114.61% 100.00%
NP 110,248 216,416 203,312 176,808 111,120 211,312 183,592 -28.84%
  QoQ % -49.06% 6.45% 14.99% 59.11% -47.41% 15.10% -
  Horiz. % 60.05% 117.88% 110.74% 96.30% 60.53% 115.10% 100.00%
NP to SH 108,064 214,165 200,968 174,420 108,428 209,312 181,530 -29.26%
  QoQ % -49.54% 6.57% 15.22% 60.86% -48.20% 15.30% -
  Horiz. % 59.53% 117.98% 110.71% 96.08% 59.73% 115.30% 100.00%
Tax Rate 24.21 % 25.37 % 25.03 % 25.01 % 24.19 % 25.32 % 25.40 % -3.15%
  QoQ % -4.57% 1.36% 0.08% 3.39% -4.46% -0.31% -
  Horiz. % 95.31% 99.88% 98.54% 98.46% 95.24% 99.69% 100.00%
Total Cost 1,293,872 1,506,527 1,491,870 1,487,412 1,352,224 1,486,533 1,443,232 -7.03%
  QoQ % -14.12% 0.98% 0.30% 10.00% -9.04% 3.00% -
  Horiz. % 89.65% 104.39% 103.37% 103.06% 93.69% 103.00% 100.00%
Net Worth 1,654,592 1,642,914 1,611,709 1,578,283 1,582,506 1,542,236 143,034,782 -94.90%
  QoQ % 0.71% 1.94% 2.12% -0.27% 2.61% -98.92% -
  Horiz. % 1.16% 1.15% 1.13% 1.10% 1.11% 1.08% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 152,819 87,314 65,407 - 139,900 86,126 -
  QoQ % 0.00% 75.02% 33.49% 0.00% 0.00% 62.44% -
  Horiz. % 0.00% 177.44% 101.38% 75.94% 0.00% 162.44% 100.00%
Div Payout % - % 71.36 % 43.45 % 37.50 % - % 66.84 % 47.44 % -
  QoQ % 0.00% 64.23% 15.87% 0.00% 0.00% 40.89% -
  Horiz. % 0.00% 150.42% 91.59% 79.05% 0.00% 140.89% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,654,592 1,642,914 1,611,709 1,578,283 1,582,506 1,542,236 143,034,782 -94.90%
  QoQ % 0.71% 1.94% 2.12% -0.27% 2.61% -98.92% -
  Horiz. % 1.16% 1.15% 1.13% 1.10% 1.11% 1.08% 100.00%
NOSH 1,102,693 1,091,564 1,091,426 1,090,125 1,084,280 1,076,154 1,076,582 1.61%
  QoQ % 1.02% 0.01% 0.12% 0.54% 0.76% -0.04% -
  Horiz. % 102.43% 101.39% 101.38% 101.26% 100.71% 99.96% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.85 % 12.56 % 11.99 % 10.62 % 7.59 % 12.45 % 11.29 % -21.53%
  QoQ % -37.50% 4.75% 12.90% 39.92% -39.04% 10.27% -
  Horiz. % 69.53% 111.25% 106.20% 94.07% 67.23% 110.27% 100.00%
ROE 6.53 % 13.04 % 12.47 % 11.05 % 6.85 % 13.57 % 0.13 % 1,264.63%
  QoQ % -49.92% 4.57% 12.85% 61.31% -49.52% 10,338.46% -
  Horiz. % 5,023.08% 10,030.77% 9,592.31% 8,500.00% 5,269.23% 10,438.46% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 127.34 157.84 155.32 152.66 134.96 157.77 151.11 -10.79%
  QoQ % -19.32% 1.62% 1.74% 13.11% -14.46% 4.41% -
  Horiz. % 84.27% 104.45% 102.79% 101.03% 89.31% 104.41% 100.00%
EPS 9.80 19.62 18.41 16.00 10.00 19.45 16.87 -30.40%
  QoQ % -50.05% 6.57% 15.06% 60.00% -48.59% 15.29% -
  Horiz. % 58.09% 116.30% 109.13% 94.84% 59.28% 115.29% 100.00%
DPS 0.00 14.00 8.00 6.00 0.00 13.00 8.00 -
  QoQ % 0.00% 75.00% 33.33% 0.00% 0.00% 62.50% -
  Horiz. % 0.00% 175.00% 100.00% 75.00% 0.00% 162.50% 100.00%
NAPS 1.5005 1.5051 1.4767 1.4478 1.4595 1.4331 132.8600 -94.98%
  QoQ % -0.31% 1.92% 2.00% -0.80% 1.84% -98.92% -
  Horiz. % 1.13% 1.13% 1.11% 1.09% 1.10% 1.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 126.59 155.33 152.83 150.04 131.93 153.07 146.67 -9.36%
  QoQ % -18.50% 1.64% 1.86% 13.73% -13.81% 4.36% -
  Horiz. % 86.31% 105.90% 104.20% 102.30% 89.95% 104.36% 100.00%
EPS 9.74 19.31 18.12 15.72 9.78 18.87 16.37 -29.28%
  QoQ % -49.56% 6.57% 15.27% 60.74% -48.17% 15.27% -
  Horiz. % 59.50% 117.96% 110.69% 96.03% 59.74% 115.27% 100.00%
DPS 0.00 13.78 7.87 5.90 0.00 12.61 7.76 -
  QoQ % 0.00% 75.10% 33.39% 0.00% 0.00% 62.50% -
  Horiz. % 0.00% 177.58% 101.42% 76.03% 0.00% 162.50% 100.00%
NAPS 1.4917 1.4812 1.4531 1.4229 1.4267 1.3904 128.9542 -94.90%
  QoQ % 0.71% 1.93% 2.12% -0.27% 2.61% -98.92% -
  Horiz. % 1.16% 1.15% 1.13% 1.10% 1.11% 1.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.3600 2.6200 2.7100 2.8000 2.4000 2.3400 2.3300 -
P/RPS 1.85 1.66 1.74 1.83 1.78 1.48 1.54 13.02%
  QoQ % 11.45% -4.60% -4.92% 2.81% 20.27% -3.90% -
  Horiz. % 120.13% 107.79% 112.99% 118.83% 115.58% 96.10% 100.00%
P/EPS 24.08 13.35 14.72 17.50 24.00 12.03 13.82 44.85%
  QoQ % 80.37% -9.31% -15.89% -27.08% 99.50% -12.95% -
  Horiz. % 174.24% 96.60% 106.51% 126.63% 173.66% 87.05% 100.00%
EY 4.15 7.49 6.79 5.71 4.17 8.31 7.24 -31.02%
  QoQ % -44.59% 10.31% 18.91% 36.93% -49.82% 14.78% -
  Horiz. % 57.32% 103.45% 93.78% 78.87% 57.60% 114.78% 100.00%
DY 0.00 5.34 2.95 2.14 0.00 5.56 3.43 -
  QoQ % 0.00% 81.02% 37.85% 0.00% 0.00% 62.10% -
  Horiz. % 0.00% 155.69% 86.01% 62.39% 0.00% 162.10% 100.00%
P/NAPS 1.57 1.74 1.84 1.93 1.64 1.63 0.02 1,738.24%
  QoQ % -9.77% -5.43% -4.66% 17.68% 0.61% 8,050.00% -
  Horiz. % 7,850.00% 8,700.00% 9,200.00% 9,650.00% 8,200.00% 8,150.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 08/05/14 20/02/14 18/11/13 28/08/13 07/05/13 20/02/13 22/11/12 -
Price 2.4500 2.5800 2.6700 2.5500 2.6200 2.1400 2.4400 -
P/RPS 1.92 1.63 1.72 1.67 1.94 1.36 1.61 12.47%
  QoQ % 17.79% -5.23% 2.99% -13.92% 42.65% -15.53% -
  Horiz. % 119.25% 101.24% 106.83% 103.73% 120.50% 84.47% 100.00%
P/EPS 25.00 13.15 14.50 15.94 26.20 11.00 14.47 44.03%
  QoQ % 90.11% -9.31% -9.03% -39.16% 138.18% -23.98% -
  Horiz. % 172.77% 90.88% 100.21% 110.16% 181.06% 76.02% 100.00%
EY 4.00 7.60 6.90 6.27 3.82 9.09 6.91 -30.57%
  QoQ % -47.37% 10.14% 10.05% 64.14% -57.98% 31.55% -
  Horiz. % 57.89% 109.99% 99.86% 90.74% 55.28% 131.55% 100.00%
DY 0.00 5.43 3.00 2.35 0.00 6.07 3.28 -
  QoQ % 0.00% 81.00% 27.66% 0.00% 0.00% 85.06% -
  Horiz. % 0.00% 165.55% 91.46% 71.65% 0.00% 185.06% 100.00%
P/NAPS 1.63 1.71 1.81 1.76 1.80 1.49 0.02 1,784.82%
  QoQ % -4.68% -5.52% 2.84% -2.22% 20.81% 7,350.00% -
  Horiz. % 8,150.00% 8,550.00% 9,050.00% 8,800.00% 9,000.00% 7,450.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

281  448  586  1076 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.15-0.025 
 KANGER 0.215+0.01 
 MMAG-WB 0.185+0.035 
 DYNACIA 0.11+0.01 
 IKHMAS 0.165-0.015 
 SMTRACK 0.35-0.025 
 PTRANS 0.295+0.01 
 PWORTH 0.030.00 
 MLAB 0.03-0.005 
 VS 2.26+0.10 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS