Highlights

[MEDIA] QoQ Annualized Quarter Result on 2014-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 08-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -49.54%    YoY -     -0.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,506,981 1,496,376 1,485,368 1,404,120 1,722,943 1,695,182 1,664,220 -6.39%
  QoQ % 0.71% 0.74% 5.79% -18.50% 1.64% 1.86% -
  Horiz. % 90.55% 89.91% 89.25% 84.37% 103.53% 101.86% 100.00%
PBT 101,441 189,596 170,710 145,468 289,981 271,176 235,778 -42.92%
  QoQ % -46.50% 11.06% 17.35% -49.84% 6.93% 15.01% -
  Horiz. % 43.02% 80.41% 72.40% 61.70% 122.99% 115.01% 100.00%
Tax -24,819 -47,370 -42,528 -35,220 -73,565 -67,864 -58,970 -43.75%
  QoQ % 47.61% -11.39% -20.75% 52.12% -8.40% -15.08% -
  Horiz. % 42.09% 80.33% 72.12% 59.73% 124.75% 115.08% 100.00%
NP 76,622 142,225 128,182 110,248 216,416 203,312 176,808 -42.65%
  QoQ % -46.13% 10.96% 16.27% -49.06% 6.45% 14.99% -
  Horiz. % 43.34% 80.44% 72.50% 62.35% 122.40% 114.99% 100.00%
NP to SH 75,528 140,029 125,692 108,064 214,165 200,968 174,420 -42.68%
  QoQ % -46.06% 11.41% 16.31% -49.54% 6.57% 15.22% -
  Horiz. % 43.30% 80.28% 72.06% 61.96% 122.79% 115.22% 100.00%
Tax Rate 24.47 % 24.99 % 24.91 % 24.21 % 25.37 % 25.03 % 25.01 % -1.44%
  QoQ % -2.08% 0.32% 2.89% -4.57% 1.36% 0.08% -
  Horiz. % 97.84% 99.92% 99.60% 96.80% 101.44% 100.08% 100.00%
Total Cost 1,430,359 1,354,150 1,357,186 1,293,872 1,506,527 1,491,870 1,487,412 -2.57%
  QoQ % 5.63% -0.22% 4.89% -14.12% 0.98% 0.30% -
  Horiz. % 96.16% 91.04% 91.24% 86.99% 101.29% 100.30% 100.00%
Net Worth 1,587,857 1,649,176 1,638,413 1,654,592 1,642,914 1,611,709 1,578,283 0.40%
  QoQ % -3.72% 0.66% -0.98% 0.71% 1.94% 2.12% -
  Horiz. % 100.61% 104.49% 103.81% 104.83% 104.10% 102.12% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 121,640 88,439 66,269 - 152,819 87,314 65,407 51.06%
  QoQ % 37.54% 33.45% 0.00% 0.00% 75.02% 33.49% -
  Horiz. % 185.97% 135.21% 101.32% 0.00% 233.64% 133.49% 100.00%
Div Payout % 161.05 % 63.16 % 52.72 % - % 71.36 % 43.45 % 37.50 % 163.51%
  QoQ % 154.99% 19.80% 0.00% 0.00% 64.23% 15.87% -
  Horiz. % 429.47% 168.43% 140.59% 0.00% 190.29% 115.87% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,587,857 1,649,176 1,638,413 1,654,592 1,642,914 1,611,709 1,578,283 0.40%
  QoQ % -3.72% 0.66% -0.98% 0.71% 1.94% 2.12% -
  Horiz. % 100.61% 104.49% 103.81% 104.83% 104.10% 102.12% 100.00%
NOSH 1,105,827 1,105,494 1,104,499 1,102,693 1,091,564 1,091,426 1,090,125 0.96%
  QoQ % 0.03% 0.09% 0.16% 1.02% 0.01% 0.12% -
  Horiz. % 101.44% 101.41% 101.32% 101.15% 100.13% 100.12% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.08 % 9.50 % 8.63 % 7.85 % 12.56 % 11.99 % 10.62 % -38.75%
  QoQ % -46.53% 10.08% 9.94% -37.50% 4.75% 12.90% -
  Horiz. % 47.83% 89.45% 81.26% 73.92% 118.27% 112.90% 100.00%
ROE 4.76 % 8.49 % 7.67 % 6.53 % 13.04 % 12.47 % 11.05 % -42.87%
  QoQ % -43.93% 10.69% 17.46% -49.92% 4.57% 12.85% -
  Horiz. % 43.08% 76.83% 69.41% 59.10% 118.01% 112.85% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 136.28 135.36 134.48 127.34 157.84 155.32 152.66 -7.27%
  QoQ % 0.68% 0.65% 5.61% -19.32% 1.62% 1.74% -
  Horiz. % 89.27% 88.67% 88.09% 83.41% 103.39% 101.74% 100.00%
EPS 6.83 12.67 11.38 9.80 19.62 18.41 16.00 -43.22%
  QoQ % -46.09% 11.34% 16.12% -50.05% 6.57% 15.06% -
  Horiz. % 42.69% 79.19% 71.12% 61.25% 122.63% 115.06% 100.00%
DPS 11.00 8.00 6.00 0.00 14.00 8.00 6.00 49.63%
  QoQ % 37.50% 33.33% 0.00% 0.00% 75.00% 33.33% -
  Horiz. % 183.33% 133.33% 100.00% 0.00% 233.33% 133.33% 100.00%
NAPS 1.4359 1.4918 1.4834 1.5005 1.5051 1.4767 1.4478 -0.55%
  QoQ % -3.75% 0.57% -1.14% -0.31% 1.92% 2.00% -
  Horiz. % 99.18% 103.04% 102.46% 103.64% 103.96% 102.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 135.86 134.91 133.91 126.59 155.33 152.83 150.04 -6.39%
  QoQ % 0.70% 0.75% 5.78% -18.50% 1.64% 1.86% -
  Horiz. % 90.55% 89.92% 89.25% 84.37% 103.53% 101.86% 100.00%
EPS 6.81 12.62 11.33 9.74 19.31 18.12 15.72 -42.66%
  QoQ % -46.04% 11.39% 16.32% -49.56% 6.57% 15.27% -
  Horiz. % 43.32% 80.28% 72.07% 61.96% 122.84% 115.27% 100.00%
DPS 10.97 7.97 5.97 0.00 13.78 7.87 5.90 51.04%
  QoQ % 37.64% 33.50% 0.00% 0.00% 75.10% 33.39% -
  Horiz. % 185.93% 135.08% 101.19% 0.00% 233.56% 133.39% 100.00%
NAPS 1.4315 1.4868 1.4771 1.4917 1.4812 1.4531 1.4229 0.40%
  QoQ % -3.72% 0.66% -0.98% 0.71% 1.93% 2.12% -
  Horiz. % 100.60% 104.49% 103.81% 104.84% 104.10% 102.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.7600 2.2300 2.5800 2.3600 2.6200 2.7100 2.8000 -
P/RPS 1.29 1.65 1.92 1.85 1.66 1.74 1.83 -20.74%
  QoQ % -21.82% -14.06% 3.78% 11.45% -4.60% -4.92% -
  Horiz. % 70.49% 90.16% 104.92% 101.09% 90.71% 95.08% 100.00%
P/EPS 25.77 17.61 22.67 24.08 13.35 14.72 17.50 29.34%
  QoQ % 46.34% -22.32% -5.86% 80.37% -9.31% -15.89% -
  Horiz. % 147.26% 100.63% 129.54% 137.60% 76.29% 84.11% 100.00%
EY 3.88 5.68 4.41 4.15 7.49 6.79 5.71 -22.65%
  QoQ % -31.69% 28.80% 6.27% -44.59% 10.31% 18.91% -
  Horiz. % 67.95% 99.47% 77.23% 72.68% 131.17% 118.91% 100.00%
DY 6.25 3.59 2.33 0.00 5.34 2.95 2.14 103.92%
  QoQ % 74.09% 54.08% 0.00% 0.00% 81.02% 37.85% -
  Horiz. % 292.06% 167.76% 108.88% 0.00% 249.53% 137.85% 100.00%
P/NAPS 1.23 1.49 1.74 1.57 1.74 1.84 1.93 -25.88%
  QoQ % -17.45% -14.37% 10.83% -9.77% -5.43% -4.66% -
  Horiz. % 63.73% 77.20% 90.16% 81.35% 90.16% 95.34% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 06/11/14 14/08/14 08/05/14 20/02/14 18/11/13 28/08/13 -
Price 1.7800 1.9100 2.3900 2.4500 2.5800 2.6700 2.5500 -
P/RPS 1.31 1.41 1.78 1.92 1.63 1.72 1.67 -14.91%
  QoQ % -7.09% -20.79% -7.29% 17.79% -5.23% 2.99% -
  Horiz. % 78.44% 84.43% 106.59% 114.97% 97.60% 102.99% 100.00%
P/EPS 26.06 15.08 21.00 25.00 13.15 14.50 15.94 38.65%
  QoQ % 72.81% -28.19% -16.00% 90.11% -9.31% -9.03% -
  Horiz. % 163.49% 94.60% 131.74% 156.84% 82.50% 90.97% 100.00%
EY 3.84 6.63 4.76 4.00 7.60 6.90 6.27 -27.82%
  QoQ % -42.08% 39.29% 19.00% -47.37% 10.14% 10.05% -
  Horiz. % 61.24% 105.74% 75.92% 63.80% 121.21% 110.05% 100.00%
DY 6.18 4.19 2.51 0.00 5.43 3.00 2.35 90.19%
  QoQ % 47.49% 66.93% 0.00% 0.00% 81.00% 27.66% -
  Horiz. % 262.98% 178.30% 106.81% 0.00% 231.06% 127.66% 100.00%
P/NAPS 1.24 1.28 1.61 1.63 1.71 1.81 1.76 -20.77%
  QoQ % -3.12% -20.50% -1.23% -4.68% -5.52% 2.84% -
  Horiz. % 70.45% 72.73% 91.48% 92.61% 97.16% 102.84% 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.
 


 

359  242  497  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