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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

213  595  542  1100 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.74+0.14 
 VSOLAR 0.0350.00 
 ASB 0.185+0.02 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 MAHSING 1.01-0.03 
 XOX 0.11+0.005 
 KANGER 0.1750.00 
 AT 0.080.00 
 SAPNRG 0.100.00 

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