Highlights

[MEDIA] QoQ Annualized Quarter Result on 2013-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 07-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -48.20%    YoY -     30.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,722,943 1,695,182 1,664,220 1,463,344 1,697,845 1,626,824 1,565,814 6.56%
  QoQ % 1.64% 1.86% 13.73% -13.81% 4.37% 3.90% -
  Horiz. % 110.03% 108.26% 106.28% 93.46% 108.43% 103.90% 100.00%
PBT 289,981 271,176 235,778 146,568 282,945 246,092 211,758 23.25%
  QoQ % 6.93% 15.01% 60.87% -48.20% 14.98% 16.21% -
  Horiz. % 136.94% 128.06% 111.34% 69.21% 133.62% 116.21% 100.00%
Tax -73,565 -67,864 -58,970 -35,448 -71,633 -62,500 -54,198 22.52%
  QoQ % -8.40% -15.08% -66.36% 50.51% -14.61% -15.32% -
  Horiz. % 135.73% 125.21% 108.80% 65.40% 132.17% 115.32% 100.00%
NP 216,416 203,312 176,808 111,120 211,312 183,592 157,560 23.49%
  QoQ % 6.45% 14.99% 59.11% -47.41% 15.10% 16.52% -
  Horiz. % 137.35% 129.04% 112.22% 70.53% 134.12% 116.52% 100.00%
NP to SH 214,165 200,968 174,420 108,428 209,312 181,530 155,054 23.95%
  QoQ % 6.57% 15.22% 60.86% -48.20% 15.30% 17.08% -
  Horiz. % 138.12% 129.61% 112.49% 69.93% 134.99% 117.08% 100.00%
Tax Rate 25.37 % 25.03 % 25.01 % 24.19 % 25.32 % 25.40 % 25.59 % -0.57%
  QoQ % 1.36% 0.08% 3.39% -4.46% -0.31% -0.74% -
  Horiz. % 99.14% 97.81% 97.73% 94.53% 98.94% 99.26% 100.00%
Total Cost 1,506,527 1,491,870 1,487,412 1,352,224 1,486,533 1,443,232 1,408,254 4.59%
  QoQ % 0.98% 0.30% 10.00% -9.04% 3.00% 2.48% -
  Horiz. % 106.98% 105.94% 105.62% 96.02% 105.56% 102.48% 100.00%
Net Worth 1,642,914 1,611,709 1,578,283 1,582,506 1,542,236 143,034,782 145,648,110 -94.93%
  QoQ % 1.94% 2.12% -0.27% 2.61% -98.92% -1.79% -
  Horiz. % 1.13% 1.11% 1.08% 1.09% 1.06% 98.21% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 152,819 87,314 65,407 - 139,900 86,126 64,560 77.33%
  QoQ % 75.02% 33.49% 0.00% 0.00% 62.44% 33.40% -
  Horiz. % 236.71% 135.24% 101.31% 0.00% 216.70% 133.40% 100.00%
Div Payout % 71.36 % 43.45 % 37.50 % - % 66.84 % 47.44 % 41.64 % 43.07%
  QoQ % 64.23% 15.87% 0.00% 0.00% 40.89% 13.93% -
  Horiz. % 171.37% 104.35% 90.06% 0.00% 160.52% 113.93% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,642,914 1,611,709 1,578,283 1,582,506 1,542,236 143,034,782 145,648,110 -94.93%
  QoQ % 1.94% 2.12% -0.27% 2.61% -98.92% -1.79% -
  Horiz. % 1.13% 1.11% 1.08% 1.09% 1.06% 98.21% 100.00%
NOSH 1,091,564 1,091,426 1,090,125 1,084,280 1,076,154 1,076,582 1,076,005 0.96%
  QoQ % 0.01% 0.12% 0.54% 0.76% -0.04% 0.05% -
  Horiz. % 101.45% 101.43% 101.31% 100.77% 100.01% 100.05% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.56 % 11.99 % 10.62 % 7.59 % 12.45 % 11.29 % 10.06 % 15.90%
  QoQ % 4.75% 12.90% 39.92% -39.04% 10.27% 12.23% -
  Horiz. % 124.85% 119.18% 105.57% 75.45% 123.76% 112.23% 100.00%
ROE 13.04 % 12.47 % 11.05 % 6.85 % 13.57 % 0.13 % 0.11 % 2,292.28%
  QoQ % 4.57% 12.85% 61.31% -49.52% 10,338.46% 18.18% -
  Horiz. % 11,854.55% 11,336.36% 10,045.45% 6,227.27% 12,336.36% 118.18% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 157.84 155.32 152.66 134.96 157.77 151.11 145.52 5.55%
  QoQ % 1.62% 1.74% 13.11% -14.46% 4.41% 3.84% -
  Horiz. % 108.47% 106.73% 104.91% 92.74% 108.42% 103.84% 100.00%
EPS 19.62 18.41 16.00 10.00 19.45 16.87 14.40 22.83%
  QoQ % 6.57% 15.06% 60.00% -48.59% 15.29% 17.15% -
  Horiz. % 136.25% 127.85% 111.11% 69.44% 135.07% 117.15% 100.00%
DPS 14.00 8.00 6.00 0.00 13.00 8.00 6.00 75.65%
  QoQ % 75.00% 33.33% 0.00% 0.00% 62.50% 33.33% -
  Horiz. % 233.33% 133.33% 100.00% 0.00% 216.67% 133.33% 100.00%
NAPS 1.5051 1.4767 1.4478 1.4595 1.4331 132.8600 135.3600 -94.98%
  QoQ % 1.92% 2.00% -0.80% 1.84% -98.92% -1.85% -
  Horiz. % 1.11% 1.09% 1.07% 1.08% 1.06% 98.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 155.33 152.83 150.04 131.93 153.07 146.67 141.17 6.56%
  QoQ % 1.64% 1.86% 13.73% -13.81% 4.36% 3.90% -
  Horiz. % 110.03% 108.26% 106.28% 93.45% 108.43% 103.90% 100.00%
EPS 19.31 18.12 15.72 9.78 18.87 16.37 13.98 23.95%
  QoQ % 6.57% 15.27% 60.74% -48.17% 15.27% 17.10% -
  Horiz. % 138.13% 129.61% 112.45% 69.96% 134.98% 117.10% 100.00%
DPS 13.78 7.87 5.90 0.00 12.61 7.76 5.82 77.37%
  QoQ % 75.10% 33.39% 0.00% 0.00% 62.50% 33.33% -
  Horiz. % 236.77% 135.22% 101.37% 0.00% 216.67% 133.33% 100.00%
NAPS 1.4812 1.4531 1.4229 1.4267 1.3904 128.9542 131.3103 -94.93%
  QoQ % 1.93% 2.12% -0.27% 2.61% -98.92% -1.79% -
  Horiz. % 1.13% 1.11% 1.08% 1.09% 1.06% 98.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.6200 2.7100 2.8000 2.4000 2.3400 2.3300 2.2100 -
P/RPS 1.66 1.74 1.83 1.78 1.48 1.54 1.52 6.03%
  QoQ % -4.60% -4.92% 2.81% 20.27% -3.90% 1.32% -
  Horiz. % 109.21% 114.47% 120.39% 117.11% 97.37% 101.32% 100.00%
P/EPS 13.35 14.72 17.50 24.00 12.03 13.82 15.34 -8.82%
  QoQ % -9.31% -15.89% -27.08% 99.50% -12.95% -9.91% -
  Horiz. % 87.03% 95.96% 114.08% 156.45% 78.42% 90.09% 100.00%
EY 7.49 6.79 5.71 4.17 8.31 7.24 6.52 9.66%
  QoQ % 10.31% 18.91% 36.93% -49.82% 14.78% 11.04% -
  Horiz. % 114.88% 104.14% 87.58% 63.96% 127.45% 111.04% 100.00%
DY 5.34 2.95 2.14 0.00 5.56 3.43 2.71 56.98%
  QoQ % 81.02% 37.85% 0.00% 0.00% 62.10% 26.57% -
  Horiz. % 197.05% 108.86% 78.97% 0.00% 205.17% 126.57% 100.00%
P/NAPS 1.74 1.84 1.93 1.64 1.63 0.02 0.02 1,847.51%
  QoQ % -5.43% -4.66% 17.68% 0.61% 8,050.00% 0.00% -
  Horiz. % 8,700.00% 9,200.00% 9,650.00% 8,200.00% 8,150.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 18/11/13 28/08/13 07/05/13 20/02/13 22/11/12 14/08/12 -
Price 2.5800 2.6700 2.5500 2.6200 2.1400 2.4400 2.4500 -
P/RPS 1.63 1.72 1.67 1.94 1.36 1.61 1.68 -1.99%
  QoQ % -5.23% 2.99% -13.92% 42.65% -15.53% -4.17% -
  Horiz. % 97.02% 102.38% 99.40% 115.48% 80.95% 95.83% 100.00%
P/EPS 13.15 14.50 15.94 26.20 11.00 14.47 17.00 -15.69%
  QoQ % -9.31% -9.03% -39.16% 138.18% -23.98% -14.88% -
  Horiz. % 77.35% 85.29% 93.76% 154.12% 64.71% 85.12% 100.00%
EY 7.60 6.90 6.27 3.82 9.09 6.91 5.88 18.60%
  QoQ % 10.14% 10.05% 64.14% -57.98% 31.55% 17.52% -
  Horiz. % 129.25% 117.35% 106.63% 64.97% 154.59% 117.52% 100.00%
DY 5.43 3.00 2.35 0.00 6.07 3.28 2.45 69.74%
  QoQ % 81.00% 27.66% 0.00% 0.00% 85.06% 33.88% -
  Horiz. % 221.63% 122.45% 95.92% 0.00% 247.76% 133.88% 100.00%
P/NAPS 1.71 1.81 1.76 1.80 1.49 0.02 0.02 1,825.12%
  QoQ % -5.52% 2.84% -2.22% 20.81% 7,350.00% 0.00% -
  Horiz. % 8,550.00% 9,050.00% 8,800.00% 9,000.00% 7,450.00% 100.00% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers