Highlights

[MEDIA] QoQ Annualized Quarter Result on 2013-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 20-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     6.57%    YoY -     2.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,496,376 1,485,368 1,404,120 1,722,943 1,695,182 1,664,220 1,463,344 1.50%
  QoQ % 0.74% 5.79% -18.50% 1.64% 1.86% 13.73% -
  Horiz. % 102.26% 101.51% 95.95% 117.74% 115.84% 113.73% 100.00%
PBT 189,596 170,710 145,468 289,981 271,176 235,778 146,568 18.70%
  QoQ % 11.06% 17.35% -49.84% 6.93% 15.01% 60.87% -
  Horiz. % 129.36% 116.47% 99.25% 197.85% 185.02% 160.87% 100.00%
Tax -47,370 -42,528 -35,220 -73,565 -67,864 -58,970 -35,448 21.30%
  QoQ % -11.39% -20.75% 52.12% -8.40% -15.08% -66.36% -
  Horiz. % 133.63% 119.97% 99.36% 207.53% 191.45% 166.36% 100.00%
NP 142,225 128,182 110,248 216,416 203,312 176,808 111,120 17.87%
  QoQ % 10.96% 16.27% -49.06% 6.45% 14.99% 59.11% -
  Horiz. % 127.99% 115.35% 99.22% 194.76% 182.97% 159.11% 100.00%
NP to SH 140,029 125,692 108,064 214,165 200,968 174,420 108,428 18.57%
  QoQ % 11.41% 16.31% -49.54% 6.57% 15.22% 60.86% -
  Horiz. % 129.14% 115.92% 99.66% 197.52% 185.35% 160.86% 100.00%
Tax Rate 24.99 % 24.91 % 24.21 % 25.37 % 25.03 % 25.01 % 24.19 % 2.19%
  QoQ % 0.32% 2.89% -4.57% 1.36% 0.08% 3.39% -
  Horiz. % 103.31% 102.98% 100.08% 104.88% 103.47% 103.39% 100.00%
Total Cost 1,354,150 1,357,186 1,293,872 1,506,527 1,491,870 1,487,412 1,352,224 0.09%
  QoQ % -0.22% 4.89% -14.12% 0.98% 0.30% 10.00% -
  Horiz. % 100.14% 100.37% 95.68% 111.41% 110.33% 110.00% 100.00%
Net Worth 1,649,176 1,638,413 1,654,592 1,642,914 1,611,709 1,578,283 1,582,506 2.79%
  QoQ % 0.66% -0.98% 0.71% 1.94% 2.12% -0.27% -
  Horiz. % 104.21% 103.53% 104.56% 103.82% 101.85% 99.73% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 88,439 66,269 - 152,819 87,314 65,407 - -
  QoQ % 33.45% 0.00% 0.00% 75.02% 33.49% 0.00% -
  Horiz. % 135.21% 101.32% 0.00% 233.64% 133.49% 100.00% -
Div Payout % 63.16 % 52.72 % - % 71.36 % 43.45 % 37.50 % - % -
  QoQ % 19.80% 0.00% 0.00% 64.23% 15.87% 0.00% -
  Horiz. % 168.43% 140.59% 0.00% 190.29% 115.87% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,649,176 1,638,413 1,654,592 1,642,914 1,611,709 1,578,283 1,582,506 2.79%
  QoQ % 0.66% -0.98% 0.71% 1.94% 2.12% -0.27% -
  Horiz. % 104.21% 103.53% 104.56% 103.82% 101.85% 99.73% 100.00%
NOSH 1,105,494 1,104,499 1,102,693 1,091,564 1,091,426 1,090,125 1,084,280 1.30%
  QoQ % 0.09% 0.16% 1.02% 0.01% 0.12% 0.54% -
  Horiz. % 101.96% 101.86% 101.70% 100.67% 100.66% 100.54% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.50 % 8.63 % 7.85 % 12.56 % 11.99 % 10.62 % 7.59 % 16.13%
  QoQ % 10.08% 9.94% -37.50% 4.75% 12.90% 39.92% -
  Horiz. % 125.16% 113.70% 103.43% 165.48% 157.97% 139.92% 100.00%
ROE 8.49 % 7.67 % 6.53 % 13.04 % 12.47 % 11.05 % 6.85 % 15.37%
  QoQ % 10.69% 17.46% -49.92% 4.57% 12.85% 61.31% -
  Horiz. % 123.94% 111.97% 95.33% 190.36% 182.04% 161.31% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 135.36 134.48 127.34 157.84 155.32 152.66 134.96 0.20%
  QoQ % 0.65% 5.61% -19.32% 1.62% 1.74% 13.11% -
  Horiz. % 100.30% 99.64% 94.35% 116.95% 115.09% 113.11% 100.00%
EPS 12.67 11.38 9.80 19.62 18.41 16.00 10.00 17.07%
  QoQ % 11.34% 16.12% -50.05% 6.57% 15.06% 60.00% -
  Horiz. % 126.70% 113.80% 98.00% 196.20% 184.10% 160.00% 100.00%
DPS 8.00 6.00 0.00 14.00 8.00 6.00 0.00 -
  QoQ % 33.33% 0.00% 0.00% 75.00% 33.33% 0.00% -
  Horiz. % 133.33% 100.00% 0.00% 233.33% 133.33% 100.00% -
NAPS 1.4918 1.4834 1.5005 1.5051 1.4767 1.4478 1.4595 1.47%
  QoQ % 0.57% -1.14% -0.31% 1.92% 2.00% -0.80% -
  Horiz. % 102.21% 101.64% 102.81% 103.12% 101.18% 99.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 134.91 133.91 126.59 155.33 152.83 150.04 131.93 1.50%
  QoQ % 0.75% 5.78% -18.50% 1.64% 1.86% 13.73% -
  Horiz. % 102.26% 101.50% 95.95% 117.74% 115.84% 113.73% 100.00%
EPS 12.62 11.33 9.74 19.31 18.12 15.72 9.78 18.51%
  QoQ % 11.39% 16.32% -49.56% 6.57% 15.27% 60.74% -
  Horiz. % 129.04% 115.85% 99.59% 197.44% 185.28% 160.74% 100.00%
DPS 7.97 5.97 0.00 13.78 7.87 5.90 0.00 -
  QoQ % 33.50% 0.00% 0.00% 75.10% 33.39% 0.00% -
  Horiz. % 135.08% 101.19% 0.00% 233.56% 133.39% 100.00% -
NAPS 1.4868 1.4771 1.4917 1.4812 1.4531 1.4229 1.4267 2.79%
  QoQ % 0.66% -0.98% 0.71% 1.93% 2.12% -0.27% -
  Horiz. % 104.21% 103.53% 104.56% 103.82% 101.85% 99.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.2300 2.5800 2.3600 2.6200 2.7100 2.8000 2.4000 -
P/RPS 1.65 1.92 1.85 1.66 1.74 1.83 1.78 -4.93%
  QoQ % -14.06% 3.78% 11.45% -4.60% -4.92% 2.81% -
  Horiz. % 92.70% 107.87% 103.93% 93.26% 97.75% 102.81% 100.00%
P/EPS 17.61 22.67 24.08 13.35 14.72 17.50 24.00 -18.63%
  QoQ % -22.32% -5.86% 80.37% -9.31% -15.89% -27.08% -
  Horiz. % 73.38% 94.46% 100.33% 55.63% 61.33% 72.92% 100.00%
EY 5.68 4.41 4.15 7.49 6.79 5.71 4.17 22.86%
  QoQ % 28.80% 6.27% -44.59% 10.31% 18.91% 36.93% -
  Horiz. % 136.21% 105.76% 99.52% 179.62% 162.83% 136.93% 100.00%
DY 3.59 2.33 0.00 5.34 2.95 2.14 0.00 -
  QoQ % 54.08% 0.00% 0.00% 81.02% 37.85% 0.00% -
  Horiz. % 167.76% 108.88% 0.00% 249.53% 137.85% 100.00% -
P/NAPS 1.49 1.74 1.57 1.74 1.84 1.93 1.64 -6.19%
  QoQ % -14.37% 10.83% -9.77% -5.43% -4.66% 17.68% -
  Horiz. % 90.85% 106.10% 95.73% 106.10% 112.20% 117.68% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 06/11/14 14/08/14 08/05/14 20/02/14 18/11/13 28/08/13 07/05/13 -
Price 1.9100 2.3900 2.4500 2.5800 2.6700 2.5500 2.6200 -
P/RPS 1.41 1.78 1.92 1.63 1.72 1.67 1.94 -19.15%
  QoQ % -20.79% -7.29% 17.79% -5.23% 2.99% -13.92% -
  Horiz. % 72.68% 91.75% 98.97% 84.02% 88.66% 86.08% 100.00%
P/EPS 15.08 21.00 25.00 13.15 14.50 15.94 26.20 -30.78%
  QoQ % -28.19% -16.00% 90.11% -9.31% -9.03% -39.16% -
  Horiz. % 57.56% 80.15% 95.42% 50.19% 55.34% 60.84% 100.00%
EY 6.63 4.76 4.00 7.60 6.90 6.27 3.82 44.37%
  QoQ % 39.29% 19.00% -47.37% 10.14% 10.05% 64.14% -
  Horiz. % 173.56% 124.61% 104.71% 198.95% 180.63% 164.14% 100.00%
DY 4.19 2.51 0.00 5.43 3.00 2.35 0.00 -
  QoQ % 66.93% 0.00% 0.00% 81.00% 27.66% 0.00% -
  Horiz. % 178.30% 106.81% 0.00% 231.06% 127.66% 100.00% -
P/NAPS 1.28 1.61 1.63 1.71 1.81 1.76 1.80 -20.31%
  QoQ % -20.50% -1.23% -4.68% -5.52% 2.84% -2.22% -
  Horiz. % 71.11% 89.44% 90.56% 95.00% 100.56% 97.78% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

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