Highlights

[MEDIA] QoQ Annualized Quarter Result on 2014-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 14-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     16.31%    YoY -     -27.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,317,556 1,506,981 1,496,376 1,485,368 1,404,120 1,722,943 1,695,182 -15.48%
  QoQ % -12.57% 0.71% 0.74% 5.79% -18.50% 1.64% -
  Horiz. % 77.72% 88.90% 88.27% 87.62% 82.83% 101.64% 100.00%
PBT 103,220 101,441 189,596 170,710 145,468 289,981 271,176 -47.51%
  QoQ % 1.75% -46.50% 11.06% 17.35% -49.84% 6.93% -
  Horiz. % 38.06% 37.41% 69.92% 62.95% 53.64% 106.93% 100.00%
Tax -25,816 -24,819 -47,370 -42,528 -35,220 -73,565 -67,864 -47.53%
  QoQ % -4.02% 47.61% -11.39% -20.75% 52.12% -8.40% -
  Horiz. % 38.04% 36.57% 69.80% 62.67% 51.90% 108.40% 100.00%
NP 77,404 76,622 142,225 128,182 110,248 216,416 203,312 -47.50%
  QoQ % 1.02% -46.13% 10.96% 16.27% -49.06% 6.45% -
  Horiz. % 38.07% 37.69% 69.95% 63.05% 54.23% 106.45% 100.00%
NP to SH 75,532 75,528 140,029 125,692 108,064 214,165 200,968 -47.95%
  QoQ % 0.01% -46.06% 11.41% 16.31% -49.54% 6.57% -
  Horiz. % 37.58% 37.58% 69.68% 62.54% 53.77% 106.57% 100.00%
Tax Rate 25.01 % 24.47 % 24.99 % 24.91 % 24.21 % 25.37 % 25.03 % -0.05%
  QoQ % 2.21% -2.08% 0.32% 2.89% -4.57% 1.36% -
  Horiz. % 99.92% 97.76% 99.84% 99.52% 96.72% 101.36% 100.00%
Total Cost 1,240,152 1,430,359 1,354,150 1,357,186 1,293,872 1,506,527 1,491,870 -11.60%
  QoQ % -13.30% 5.63% -0.22% 4.89% -14.12% 0.98% -
  Horiz. % 83.13% 95.88% 90.77% 90.97% 86.73% 100.98% 100.00%
Net Worth 1,611,653 1,587,857 1,649,176 1,638,413 1,654,592 1,642,914 1,611,709 -0.00%
  QoQ % 1.50% -3.72% 0.66% -0.98% 0.71% 1.94% -
  Horiz. % 100.00% 98.52% 102.32% 101.66% 102.66% 101.94% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 121,640 88,439 66,269 - 152,819 87,314 -
  QoQ % 0.00% 37.54% 33.45% 0.00% 0.00% 75.02% -
  Horiz. % 0.00% 139.31% 101.29% 75.90% 0.00% 175.02% 100.00%
Div Payout % - % 161.05 % 63.16 % 52.72 % - % 71.36 % 43.45 % -
  QoQ % 0.00% 154.99% 19.80% 0.00% 0.00% 64.23% -
  Horiz. % 0.00% 370.66% 145.36% 121.33% 0.00% 164.23% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,611,653 1,587,857 1,649,176 1,638,413 1,654,592 1,642,914 1,611,709 -0.00%
  QoQ % 1.50% -3.72% 0.66% -0.98% 0.71% 1.94% -
  Horiz. % 100.00% 98.52% 102.32% 101.66% 102.66% 101.94% 100.00%
NOSH 1,109,190 1,105,827 1,105,494 1,104,499 1,102,693 1,091,564 1,091,426 1.08%
  QoQ % 0.30% 0.03% 0.09% 0.16% 1.02% 0.01% -
  Horiz. % 101.63% 101.32% 101.29% 101.20% 101.03% 100.01% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.87 % 5.08 % 9.50 % 8.63 % 7.85 % 12.56 % 11.99 % -37.91%
  QoQ % 15.55% -46.53% 10.08% 9.94% -37.50% 4.75% -
  Horiz. % 48.96% 42.37% 79.23% 71.98% 65.47% 104.75% 100.00%
ROE 4.69 % 4.76 % 8.49 % 7.67 % 6.53 % 13.04 % 12.47 % -47.93%
  QoQ % -1.47% -43.93% 10.69% 17.46% -49.92% 4.57% -
  Horiz. % 37.61% 38.17% 68.08% 61.51% 52.37% 104.57% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 118.79 136.28 135.36 134.48 127.34 157.84 155.32 -16.38%
  QoQ % -12.83% 0.68% 0.65% 5.61% -19.32% 1.62% -
  Horiz. % 76.48% 87.74% 87.15% 86.58% 81.99% 101.62% 100.00%
EPS 6.80 6.83 12.67 11.38 9.80 19.62 18.41 -48.55%
  QoQ % -0.44% -46.09% 11.34% 16.12% -50.05% 6.57% -
  Horiz. % 36.94% 37.10% 68.82% 61.81% 53.23% 106.57% 100.00%
DPS 0.00 11.00 8.00 6.00 0.00 14.00 8.00 -
  QoQ % 0.00% 37.50% 33.33% 0.00% 0.00% 75.00% -
  Horiz. % 0.00% 137.50% 100.00% 75.00% 0.00% 175.00% 100.00%
NAPS 1.4530 1.4359 1.4918 1.4834 1.5005 1.5051 1.4767 -1.07%
  QoQ % 1.19% -3.75% 0.57% -1.14% -0.31% 1.92% -
  Horiz. % 98.40% 97.24% 101.02% 100.45% 101.61% 101.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 118.79 135.86 134.91 133.91 126.59 155.33 152.83 -15.48%
  QoQ % -12.56% 0.70% 0.75% 5.78% -18.50% 1.64% -
  Horiz. % 77.73% 88.90% 88.27% 87.62% 82.83% 101.64% 100.00%
EPS 6.80 6.81 12.62 11.33 9.74 19.31 18.12 -48.00%
  QoQ % -0.15% -46.04% 11.39% 16.32% -49.56% 6.57% -
  Horiz. % 37.53% 37.58% 69.65% 62.53% 53.75% 106.57% 100.00%
DPS 0.00 10.97 7.97 5.97 0.00 13.78 7.87 -
  QoQ % 0.00% 37.64% 33.50% 0.00% 0.00% 75.10% -
  Horiz. % 0.00% 139.39% 101.27% 75.86% 0.00% 175.10% 100.00%
NAPS 1.4530 1.4315 1.4868 1.4771 1.4917 1.4812 1.4531 -0.00%
  QoQ % 1.50% -3.72% 0.66% -0.98% 0.71% 1.93% -
  Horiz. % 99.99% 98.51% 102.32% 101.65% 102.66% 101.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.7000 1.7600 2.2300 2.5800 2.3600 2.6200 2.7100 -
P/RPS 1.43 1.29 1.65 1.92 1.85 1.66 1.74 -12.27%
  QoQ % 10.85% -21.82% -14.06% 3.78% 11.45% -4.60% -
  Horiz. % 82.18% 74.14% 94.83% 110.34% 106.32% 95.40% 100.00%
P/EPS 24.96 25.77 17.61 22.67 24.08 13.35 14.72 42.24%
  QoQ % -3.14% 46.34% -22.32% -5.86% 80.37% -9.31% -
  Horiz. % 169.57% 175.07% 119.63% 154.01% 163.59% 90.69% 100.00%
EY 4.01 3.88 5.68 4.41 4.15 7.49 6.79 -29.63%
  QoQ % 3.35% -31.69% 28.80% 6.27% -44.59% 10.31% -
  Horiz. % 59.06% 57.14% 83.65% 64.95% 61.12% 110.31% 100.00%
DY 0.00 6.25 3.59 2.33 0.00 5.34 2.95 -
  QoQ % 0.00% 74.09% 54.08% 0.00% 0.00% 81.02% -
  Horiz. % 0.00% 211.86% 121.69% 78.98% 0.00% 181.02% 100.00%
P/NAPS 1.17 1.23 1.49 1.74 1.57 1.74 1.84 -26.07%
  QoQ % -4.88% -17.45% -14.37% 10.83% -9.77% -5.43% -
  Horiz. % 63.59% 66.85% 80.98% 94.57% 85.33% 94.57% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 14/05/15 25/02/15 06/11/14 14/08/14 08/05/14 20/02/14 18/11/13 -
Price 1.6700 1.7800 1.9100 2.3900 2.4500 2.5800 2.6700 -
P/RPS 1.41 1.31 1.41 1.78 1.92 1.63 1.72 -12.42%
  QoQ % 7.63% -7.09% -20.79% -7.29% 17.79% -5.23% -
  Horiz. % 81.98% 76.16% 81.98% 103.49% 111.63% 94.77% 100.00%
P/EPS 24.52 26.06 15.08 21.00 25.00 13.15 14.50 41.98%
  QoQ % -5.91% 72.81% -28.19% -16.00% 90.11% -9.31% -
  Horiz. % 169.10% 179.72% 104.00% 144.83% 172.41% 90.69% 100.00%
EY 4.08 3.84 6.63 4.76 4.00 7.60 6.90 -29.57%
  QoQ % 6.25% -42.08% 39.29% 19.00% -47.37% 10.14% -
  Horiz. % 59.13% 55.65% 96.09% 68.99% 57.97% 110.14% 100.00%
DY 0.00 6.18 4.19 2.51 0.00 5.43 3.00 -
  QoQ % 0.00% 47.49% 66.93% 0.00% 0.00% 81.00% -
  Horiz. % 0.00% 206.00% 139.67% 83.67% 0.00% 181.00% 100.00%
P/NAPS 1.15 1.24 1.28 1.61 1.63 1.71 1.81 -26.11%
  QoQ % -7.26% -3.12% -20.50% -1.23% -4.68% -5.52% -
  Horiz. % 63.54% 68.51% 70.72% 88.95% 90.06% 94.48% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers