Highlights

[MEDIA] QoQ Cumulative Quarter Result on 2013-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     221.73%    YoY -     12.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 351,030 1,722,943 1,271,387 832,110 365,836 1,697,845 1,220,118 -56.45%
  QoQ % -79.63% 35.52% 52.79% 127.45% -78.45% 39.15% -
  Horiz. % 28.77% 141.21% 104.20% 68.20% 29.98% 139.15% 100.00%
PBT 36,367 289,981 203,382 117,889 36,642 282,945 184,569 -66.17%
  QoQ % -87.46% 42.58% 72.52% 221.73% -87.05% 53.30% -
  Horiz. % 19.70% 157.11% 110.19% 63.87% 19.85% 153.30% 100.00%
Tax -8,805 -73,565 -50,898 -29,485 -8,862 -71,633 -46,875 -67.23%
  QoQ % 88.03% -44.53% -72.62% -232.71% 87.63% -52.82% -
  Horiz. % 18.78% 156.94% 108.58% 62.90% 18.91% 152.82% 100.00%
NP 27,562 216,416 152,484 88,404 27,780 211,312 137,694 -65.81%
  QoQ % -87.26% 41.93% 72.49% 218.23% -86.85% 53.46% -
  Horiz. % 20.02% 157.17% 110.74% 64.20% 20.18% 153.46% 100.00%
NP to SH 27,016 214,165 150,726 87,210 27,107 209,312 136,148 -66.01%
  QoQ % -87.39% 42.09% 72.83% 221.73% -87.05% 53.74% -
  Horiz. % 19.84% 157.30% 110.71% 64.06% 19.91% 153.74% 100.00%
Tax Rate 24.21 % 25.37 % 25.03 % 25.01 % 24.19 % 25.32 % 25.40 % -3.15%
  QoQ % -4.57% 1.36% 0.08% 3.39% -4.46% -0.31% -
  Horiz. % 95.31% 99.88% 98.54% 98.46% 95.24% 99.69% 100.00%
Total Cost 323,468 1,506,527 1,118,903 743,706 338,056 1,486,533 1,082,424 -55.33%
  QoQ % -78.53% 34.64% 50.45% 119.99% -77.26% 37.33% -
  Horiz. % 29.88% 139.18% 103.37% 68.71% 31.23% 137.33% 100.00%
Net Worth 1,654,592 1,642,914 1,611,709 1,578,283 1,582,506 1,542,236 143,034,777 -94.90%
  QoQ % 0.71% 1.94% 2.12% -0.27% 2.61% -98.92% -
  Horiz. % 1.16% 1.15% 1.13% 1.10% 1.11% 1.08% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 152,819 65,485 32,703 - 139,900 64,594 -
  QoQ % 0.00% 133.36% 100.24% 0.00% 0.00% 116.58% -
  Horiz. % 0.00% 236.58% 101.38% 50.63% 0.00% 216.58% 100.00%
Div Payout % - % 71.36 % 43.45 % 37.50 % - % 66.84 % 47.44 % -
  QoQ % 0.00% 64.23% 15.87% 0.00% 0.00% 40.89% -
  Horiz. % 0.00% 150.42% 91.59% 79.05% 0.00% 140.89% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,654,592 1,642,914 1,611,709 1,578,283 1,582,506 1,542,236 143,034,777 -94.90%
  QoQ % 0.71% 1.94% 2.12% -0.27% 2.61% -98.92% -
  Horiz. % 1.16% 1.15% 1.13% 1.10% 1.11% 1.08% 100.00%
NOSH 1,102,693 1,091,564 1,091,426 1,090,125 1,084,280 1,076,154 1,076,582 1.61%
  QoQ % 1.02% 0.01% 0.12% 0.54% 0.76% -0.04% -
  Horiz. % 102.43% 101.39% 101.38% 101.26% 100.71% 99.96% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.85 % 12.56 % 11.99 % 10.62 % 7.59 % 12.45 % 11.29 % -21.53%
  QoQ % -37.50% 4.75% 12.90% 39.92% -39.04% 10.27% -
  Horiz. % 69.53% 111.25% 106.20% 94.07% 67.23% 110.27% 100.00%
ROE 1.63 % 13.04 % 9.35 % 5.53 % 1.71 % 13.57 % 0.10 % 543.97%
  QoQ % -87.50% 39.47% 69.08% 223.39% -87.40% 13,470.00% -
  Horiz. % 1,630.00% 13,040.00% 9,350.00% 5,530.00% 1,710.00% 13,570.00% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 31.83 157.84 116.49 76.33 33.74 157.77 113.33 -57.15%
  QoQ % -79.83% 35.50% 52.61% 126.23% -78.61% 39.21% -
  Horiz. % 28.09% 139.27% 102.79% 67.35% 29.77% 139.21% 100.00%
EPS 2.45 19.62 13.81 8.00 2.50 19.45 12.65 -66.56%
  QoQ % -87.51% 42.07% 72.63% 220.00% -87.15% 53.75% -
  Horiz. % 19.37% 155.10% 109.17% 63.24% 19.76% 153.75% 100.00%
DPS 0.00 14.00 6.00 3.00 0.00 13.00 6.00 -
  QoQ % 0.00% 133.33% 100.00% 0.00% 0.00% 116.67% -
  Horiz. % 0.00% 233.33% 100.00% 50.00% 0.00% 216.67% 100.00%
NAPS 1.5005 1.5051 1.4767 1.4478 1.4595 1.4331 132.8600 -94.98%
  QoQ % -0.31% 1.92% 2.00% -0.80% 1.84% -98.92% -
  Horiz. % 1.13% 1.13% 1.11% 1.09% 1.10% 1.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 31.65 155.33 114.62 75.02 32.98 153.07 110.00 -56.45%
  QoQ % -79.62% 35.52% 52.79% 127.47% -78.45% 39.15% -
  Horiz. % 28.77% 141.21% 104.20% 68.20% 29.98% 139.15% 100.00%
EPS 2.44 19.31 13.59 7.86 2.44 18.87 12.27 -65.96%
  QoQ % -87.36% 42.09% 72.90% 222.13% -87.07% 53.79% -
  Horiz. % 19.89% 157.38% 110.76% 64.06% 19.89% 153.79% 100.00%
DPS 0.00 13.78 5.90 2.95 0.00 12.61 5.82 -
  QoQ % 0.00% 133.56% 100.00% 0.00% 0.00% 116.67% -
  Horiz. % 0.00% 236.77% 101.37% 50.69% 0.00% 216.67% 100.00%
NAPS 1.4917 1.4812 1.4531 1.4229 1.4267 1.3904 128.9542 -94.90%
  QoQ % 0.71% 1.93% 2.12% -0.27% 2.61% -98.92% -
  Horiz. % 1.16% 1.15% 1.13% 1.10% 1.11% 1.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.3600 2.6200 2.7100 2.8000 2.4000 2.3400 2.3300 -
P/RPS 7.41 1.66 2.33 3.67 7.11 1.48 2.06 134.95%
  QoQ % 346.39% -28.76% -36.51% -48.38% 380.41% -28.16% -
  Horiz. % 359.71% 80.58% 113.11% 178.16% 345.15% 71.84% 100.00%
P/EPS 96.33 13.35 19.62 35.00 96.00 12.03 18.42 201.59%
  QoQ % 621.57% -31.96% -43.94% -63.54% 698.01% -34.69% -
  Horiz. % 522.96% 72.48% 106.51% 190.01% 521.17% 65.31% 100.00%
EY 1.04 7.49 5.10 2.86 1.04 8.31 5.43 -66.81%
  QoQ % -86.11% 46.86% 78.32% 175.00% -87.48% 53.04% -
  Horiz. % 19.15% 137.94% 93.92% 52.67% 19.15% 153.04% 100.00%
DY 0.00 5.34 2.21 1.07 0.00 5.56 2.58 -
  QoQ % 0.00% 141.63% 106.54% 0.00% 0.00% 115.50% -
  Horiz. % 0.00% 206.98% 85.66% 41.47% 0.00% 215.50% 100.00%
P/NAPS 1.57 1.74 1.84 1.93 1.64 1.63 0.02 1,738.24%
  QoQ % -9.77% -5.43% -4.66% 17.68% 0.61% 8,050.00% -
  Horiz. % 7,850.00% 8,700.00% 9,200.00% 9,650.00% 8,200.00% 8,150.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 08/05/14 20/02/14 18/11/13 28/08/13 07/05/13 20/02/13 22/11/12 -
Price 2.4500 2.5800 2.6700 2.5500 2.6200 2.1400 2.4400 -
P/RPS 7.70 1.63 2.29 3.34 7.77 1.36 2.15 134.26%
  QoQ % 372.39% -28.82% -31.44% -57.01% 471.32% -36.74% -
  Horiz. % 358.14% 75.81% 106.51% 155.35% 361.40% 63.26% 100.00%
P/EPS 100.00 13.15 19.33 31.88 104.80 11.00 19.29 199.83%
  QoQ % 660.46% -31.97% -39.37% -69.58% 852.73% -42.98% -
  Horiz. % 518.40% 68.17% 100.21% 165.27% 543.29% 57.02% 100.00%
EY 1.00 7.60 5.17 3.14 0.95 9.09 5.18 -66.63%
  QoQ % -86.84% 47.00% 64.65% 230.53% -89.55% 75.48% -
  Horiz. % 19.31% 146.72% 99.81% 60.62% 18.34% 175.48% 100.00%
DY 0.00 5.43 2.25 1.18 0.00 6.07 2.46 -
  QoQ % 0.00% 141.33% 90.68% 0.00% 0.00% 146.75% -
  Horiz. % 0.00% 220.73% 91.46% 47.97% 0.00% 246.75% 100.00%
P/NAPS 1.63 1.71 1.81 1.76 1.80 1.49 0.02 1,784.82%
  QoQ % -4.68% -5.52% 2.84% -2.22% 20.81% 7,350.00% -
  Horiz. % 8,150.00% 8,550.00% 9,050.00% 8,800.00% 9,000.00% 7,450.00% 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.
 


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
 
 

420  300  398  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 CAREPLS 0.265+0.04 
 SAPNRG 0.0750.00 
 VC 0.05+0.02 
 HSI-H8M 0.69+0.03 
 ARMADA 0.13-0.005 
 HSI-C9J 0.17-0.035 
 SANICHI 0.05+0.005 
 EKOVEST 0.37-0.01 
 HIBISCS 0.315-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This medical items stock will FLY FLY SOON as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers