Highlights

[MEDIA] QoQ Annualized Quarter Result on 2013-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 18-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     15.22%    YoY -     10.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,485,368 1,404,120 1,722,943 1,695,182 1,664,220 1,463,344 1,697,845 -8.55%
  QoQ % 5.79% -18.50% 1.64% 1.86% 13.73% -13.81% -
  Horiz. % 87.49% 82.70% 101.48% 99.84% 98.02% 86.19% 100.00%
PBT 170,710 145,468 289,981 271,176 235,778 146,568 282,945 -28.66%
  QoQ % 17.35% -49.84% 6.93% 15.01% 60.87% -48.20% -
  Horiz. % 60.33% 51.41% 102.49% 95.84% 83.33% 51.80% 100.00%
Tax -42,528 -35,220 -73,565 -67,864 -58,970 -35,448 -71,633 -29.43%
  QoQ % -20.75% 52.12% -8.40% -15.08% -66.36% 50.51% -
  Horiz. % 59.37% 49.17% 102.70% 94.74% 82.32% 49.49% 100.00%
NP 128,182 110,248 216,416 203,312 176,808 111,120 211,312 -28.41%
  QoQ % 16.27% -49.06% 6.45% 14.99% 59.11% -47.41% -
  Horiz. % 60.66% 52.17% 102.42% 96.21% 83.67% 52.59% 100.00%
NP to SH 125,692 108,064 214,165 200,968 174,420 108,428 209,312 -28.89%
  QoQ % 16.31% -49.54% 6.57% 15.22% 60.86% -48.20% -
  Horiz. % 60.05% 51.63% 102.32% 96.01% 83.33% 51.80% 100.00%
Tax Rate 24.91 % 24.21 % 25.37 % 25.03 % 25.01 % 24.19 % 25.32 % -1.09%
  QoQ % 2.89% -4.57% 1.36% 0.08% 3.39% -4.46% -
  Horiz. % 98.38% 95.62% 100.20% 98.85% 98.78% 95.54% 100.00%
Total Cost 1,357,186 1,293,872 1,506,527 1,491,870 1,487,412 1,352,224 1,486,533 -5.90%
  QoQ % 4.89% -14.12% 0.98% 0.30% 10.00% -9.04% -
  Horiz. % 91.30% 87.04% 101.35% 100.36% 100.06% 90.96% 100.00%
Net Worth 1,638,413 1,654,592 1,642,914 1,611,709 1,578,283 1,582,506 1,542,236 4.13%
  QoQ % -0.98% 0.71% 1.94% 2.12% -0.27% 2.61% -
  Horiz. % 106.24% 107.29% 106.53% 104.50% 102.34% 102.61% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 66,269 - 152,819 87,314 65,407 - 139,900 -39.32%
  QoQ % 0.00% 0.00% 75.02% 33.49% 0.00% 0.00% -
  Horiz. % 47.37% 0.00% 109.23% 62.41% 46.75% 0.00% 100.00%
Div Payout % 52.72 % - % 71.36 % 43.45 % 37.50 % - % 66.84 % -14.67%
  QoQ % 0.00% 0.00% 64.23% 15.87% 0.00% 0.00% -
  Horiz. % 78.87% 0.00% 106.76% 65.01% 56.10% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,638,413 1,654,592 1,642,914 1,611,709 1,578,283 1,582,506 1,542,236 4.13%
  QoQ % -0.98% 0.71% 1.94% 2.12% -0.27% 2.61% -
  Horiz. % 106.24% 107.29% 106.53% 104.50% 102.34% 102.61% 100.00%
NOSH 1,104,499 1,102,693 1,091,564 1,091,426 1,090,125 1,084,280 1,076,154 1.75%
  QoQ % 0.16% 1.02% 0.01% 0.12% 0.54% 0.76% -
  Horiz. % 102.63% 102.47% 101.43% 101.42% 101.30% 100.76% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.63 % 7.85 % 12.56 % 11.99 % 10.62 % 7.59 % 12.45 % -21.73%
  QoQ % 9.94% -37.50% 4.75% 12.90% 39.92% -39.04% -
  Horiz. % 69.32% 63.05% 100.88% 96.31% 85.30% 60.96% 100.00%
ROE 7.67 % 6.53 % 13.04 % 12.47 % 11.05 % 6.85 % 13.57 % -31.71%
  QoQ % 17.46% -49.92% 4.57% 12.85% 61.31% -49.52% -
  Horiz. % 56.52% 48.12% 96.09% 91.89% 81.43% 50.48% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 134.48 127.34 157.84 155.32 152.66 134.96 157.77 -10.13%
  QoQ % 5.61% -19.32% 1.62% 1.74% 13.11% -14.46% -
  Horiz. % 85.24% 80.71% 100.04% 98.45% 96.76% 85.54% 100.00%
EPS 11.38 9.80 19.62 18.41 16.00 10.00 19.45 -30.11%
  QoQ % 16.12% -50.05% 6.57% 15.06% 60.00% -48.59% -
  Horiz. % 58.51% 50.39% 100.87% 94.65% 82.26% 51.41% 100.00%
DPS 6.00 0.00 14.00 8.00 6.00 0.00 13.00 -40.36%
  QoQ % 0.00% 0.00% 75.00% 33.33% 0.00% 0.00% -
  Horiz. % 46.15% 0.00% 107.69% 61.54% 46.15% 0.00% 100.00%
NAPS 1.4834 1.5005 1.5051 1.4767 1.4478 1.4595 1.4331 2.33%
  QoQ % -1.14% -0.31% 1.92% 2.00% -0.80% 1.84% -
  Horiz. % 103.51% 104.70% 105.02% 103.04% 101.03% 101.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 133.91 126.59 155.33 152.83 150.04 131.93 153.07 -8.55%
  QoQ % 5.78% -18.50% 1.64% 1.86% 13.73% -13.81% -
  Horiz. % 87.48% 82.70% 101.48% 99.84% 98.02% 86.19% 100.00%
EPS 11.33 9.74 19.31 18.12 15.72 9.78 18.87 -28.90%
  QoQ % 16.32% -49.56% 6.57% 15.27% 60.74% -48.17% -
  Horiz. % 60.04% 51.62% 102.33% 96.03% 83.31% 51.83% 100.00%
DPS 5.97 0.00 13.78 7.87 5.90 0.00 12.61 -39.34%
  QoQ % 0.00% 0.00% 75.10% 33.39% 0.00% 0.00% -
  Horiz. % 47.34% 0.00% 109.28% 62.41% 46.79% 0.00% 100.00%
NAPS 1.4771 1.4917 1.4812 1.4531 1.4229 1.4267 1.3904 4.13%
  QoQ % -0.98% 0.71% 1.93% 2.12% -0.27% 2.61% -
  Horiz. % 106.24% 107.29% 106.53% 104.51% 102.34% 102.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.5800 2.3600 2.6200 2.7100 2.8000 2.4000 2.3400 -
P/RPS 1.92 1.85 1.66 1.74 1.83 1.78 1.48 19.01%
  QoQ % 3.78% 11.45% -4.60% -4.92% 2.81% 20.27% -
  Horiz. % 129.73% 125.00% 112.16% 117.57% 123.65% 120.27% 100.00%
P/EPS 22.67 24.08 13.35 14.72 17.50 24.00 12.03 52.74%
  QoQ % -5.86% 80.37% -9.31% -15.89% -27.08% 99.50% -
  Horiz. % 188.45% 200.17% 110.97% 122.36% 145.47% 199.50% 100.00%
EY 4.41 4.15 7.49 6.79 5.71 4.17 8.31 -34.53%
  QoQ % 6.27% -44.59% 10.31% 18.91% 36.93% -49.82% -
  Horiz. % 53.07% 49.94% 90.13% 81.71% 68.71% 50.18% 100.00%
DY 2.33 0.00 5.34 2.95 2.14 0.00 5.56 -44.09%
  QoQ % 0.00% 0.00% 81.02% 37.85% 0.00% 0.00% -
  Horiz. % 41.91% 0.00% 96.04% 53.06% 38.49% 0.00% 100.00%
P/NAPS 1.74 1.57 1.74 1.84 1.93 1.64 1.63 4.46%
  QoQ % 10.83% -9.77% -5.43% -4.66% 17.68% 0.61% -
  Horiz. % 106.75% 96.32% 106.75% 112.88% 118.40% 100.61% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 14/08/14 08/05/14 20/02/14 18/11/13 28/08/13 07/05/13 20/02/13 -
Price 2.3900 2.4500 2.5800 2.6700 2.5500 2.6200 2.1400 -
P/RPS 1.78 1.92 1.63 1.72 1.67 1.94 1.36 19.71%
  QoQ % -7.29% 17.79% -5.23% 2.99% -13.92% 42.65% -
  Horiz. % 130.88% 141.18% 119.85% 126.47% 122.79% 142.65% 100.00%
P/EPS 21.00 25.00 13.15 14.50 15.94 26.20 11.00 54.07%
  QoQ % -16.00% 90.11% -9.31% -9.03% -39.16% 138.18% -
  Horiz. % 190.91% 227.27% 119.55% 131.82% 144.91% 238.18% 100.00%
EY 4.76 4.00 7.60 6.90 6.27 3.82 9.09 -35.11%
  QoQ % 19.00% -47.37% 10.14% 10.05% 64.14% -57.98% -
  Horiz. % 52.37% 44.00% 83.61% 75.91% 68.98% 42.02% 100.00%
DY 2.51 0.00 5.43 3.00 2.35 0.00 6.07 -44.59%
  QoQ % 0.00% 0.00% 81.00% 27.66% 0.00% 0.00% -
  Horiz. % 41.35% 0.00% 89.46% 49.42% 38.71% 0.00% 100.00%
P/NAPS 1.61 1.63 1.71 1.81 1.76 1.80 1.49 5.31%
  QoQ % -1.23% -4.68% -5.52% 2.84% -2.22% 20.81% -
  Horiz. % 108.05% 109.40% 114.77% 121.48% 118.12% 120.81% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers