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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

184  450  568  1249 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.090.00 
 DATAPRP 0.20-0.02 
 MAHSING 0.99-0.01 
 KSTAR 0.445+0.075 
 DGSB 0.22+0.005 
 SUPERMX 9.780.00 
 SUPERMX-C1I 0.1550.00 
 VIVOCOM 0.0450.00 
 HWGB 0.77+0.055 

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!

TOP ARTICLES

1. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS