Highlights

[MEDIA] QoQ Cumulative Quarter Result on 2013-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 18-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     72.83%    YoY -     10.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 742,684 351,030 1,722,943 1,271,387 832,110 365,836 1,697,845 -42.46%
  QoQ % 111.57% -79.63% 35.52% 52.79% 127.45% -78.45% -
  Horiz. % 43.74% 20.68% 101.48% 74.88% 49.01% 21.55% 100.00%
PBT 85,355 36,367 289,981 203,382 117,889 36,642 282,945 -55.12%
  QoQ % 134.70% -87.46% 42.58% 72.52% 221.73% -87.05% -
  Horiz. % 30.17% 12.85% 102.49% 71.88% 41.66% 12.95% 100.00%
Tax -21,264 -8,805 -73,565 -50,898 -29,485 -8,862 -71,633 -55.60%
  QoQ % -141.50% 88.03% -44.53% -72.62% -232.71% 87.63% -
  Horiz. % 29.68% 12.29% 102.70% 71.05% 41.16% 12.37% 100.00%
NP 64,091 27,562 216,416 152,484 88,404 27,780 211,312 -54.96%
  QoQ % 132.53% -87.26% 41.93% 72.49% 218.23% -86.85% -
  Horiz. % 30.33% 13.04% 102.42% 72.16% 41.84% 13.15% 100.00%
NP to SH 62,846 27,016 214,165 150,726 87,210 27,107 209,312 -55.26%
  QoQ % 132.63% -87.39% 42.09% 72.83% 221.73% -87.05% -
  Horiz. % 30.03% 12.91% 102.32% 72.01% 41.67% 12.95% 100.00%
Tax Rate 24.91 % 24.21 % 25.37 % 25.03 % 25.01 % 24.19 % 25.32 % -1.09%
  QoQ % 2.89% -4.57% 1.36% 0.08% 3.39% -4.46% -
  Horiz. % 98.38% 95.62% 100.20% 98.85% 98.78% 95.54% 100.00%
Total Cost 678,593 323,468 1,506,527 1,118,903 743,706 338,056 1,486,533 -40.80%
  QoQ % 109.79% -78.53% 34.64% 50.45% 119.99% -77.26% -
  Horiz. % 45.65% 21.76% 101.35% 75.27% 50.03% 22.74% 100.00%
Net Worth 1,638,413 1,654,592 1,642,914 1,611,709 1,578,283 1,582,506 1,542,236 4.13%
  QoQ % -0.98% 0.71% 1.94% 2.12% -0.27% 2.61% -
  Horiz. % 106.24% 107.29% 106.53% 104.50% 102.34% 102.61% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 33,134 - 152,819 65,485 32,703 - 139,900 -61.82%
  QoQ % 0.00% 0.00% 133.36% 100.24% 0.00% 0.00% -
  Horiz. % 23.68% 0.00% 109.23% 46.81% 23.38% 0.00% 100.00%
Div Payout % 52.72 % - % 71.36 % 43.45 % 37.50 % - % 66.84 % -14.67%
  QoQ % 0.00% 0.00% 64.23% 15.87% 0.00% 0.00% -
  Horiz. % 78.87% 0.00% 106.76% 65.01% 56.10% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,638,413 1,654,592 1,642,914 1,611,709 1,578,283 1,582,506 1,542,236 4.13%
  QoQ % -0.98% 0.71% 1.94% 2.12% -0.27% 2.61% -
  Horiz. % 106.24% 107.29% 106.53% 104.50% 102.34% 102.61% 100.00%
NOSH 1,104,499 1,102,693 1,091,564 1,091,426 1,090,125 1,084,280 1,076,154 1.75%
  QoQ % 0.16% 1.02% 0.01% 0.12% 0.54% 0.76% -
  Horiz. % 102.63% 102.47% 101.43% 101.42% 101.30% 100.76% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.63 % 7.85 % 12.56 % 11.99 % 10.62 % 7.59 % 12.45 % -21.73%
  QoQ % 9.94% -37.50% 4.75% 12.90% 39.92% -39.04% -
  Horiz. % 69.32% 63.05% 100.88% 96.31% 85.30% 60.96% 100.00%
ROE 3.84 % 1.63 % 13.04 % 9.35 % 5.53 % 1.71 % 13.57 % -57.00%
  QoQ % 135.58% -87.50% 39.47% 69.08% 223.39% -87.40% -
  Horiz. % 28.30% 12.01% 96.09% 68.90% 40.75% 12.60% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 67.24 31.83 157.84 116.49 76.33 33.74 157.77 -43.46%
  QoQ % 111.25% -79.83% 35.50% 52.61% 126.23% -78.61% -
  Horiz. % 42.62% 20.17% 100.04% 73.84% 48.38% 21.39% 100.00%
EPS 5.69 2.45 19.62 13.81 8.00 2.50 19.45 -56.03%
  QoQ % 132.24% -87.51% 42.07% 72.63% 220.00% -87.15% -
  Horiz. % 29.25% 12.60% 100.87% 71.00% 41.13% 12.85% 100.00%
DPS 3.00 0.00 14.00 6.00 3.00 0.00 13.00 -62.48%
  QoQ % 0.00% 0.00% 133.33% 100.00% 0.00% 0.00% -
  Horiz. % 23.08% 0.00% 107.69% 46.15% 23.08% 0.00% 100.00%
NAPS 1.4834 1.5005 1.5051 1.4767 1.4478 1.4595 1.4331 2.33%
  QoQ % -1.14% -0.31% 1.92% 2.00% -0.80% 1.84% -
  Horiz. % 103.51% 104.70% 105.02% 103.04% 101.03% 101.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 66.96 31.65 155.33 114.62 75.02 32.98 153.07 -42.46%
  QoQ % 111.56% -79.62% 35.52% 52.79% 127.47% -78.45% -
  Horiz. % 43.74% 20.68% 101.48% 74.88% 49.01% 21.55% 100.00%
EPS 5.67 2.44 19.31 13.59 7.86 2.44 18.87 -55.24%
  QoQ % 132.38% -87.36% 42.09% 72.90% 222.13% -87.07% -
  Horiz. % 30.05% 12.93% 102.33% 72.02% 41.65% 12.93% 100.00%
DPS 2.99 0.00 13.78 5.90 2.95 0.00 12.61 -61.79%
  QoQ % 0.00% 0.00% 133.56% 100.00% 0.00% 0.00% -
  Horiz. % 23.71% 0.00% 109.28% 46.79% 23.39% 0.00% 100.00%
NAPS 1.4771 1.4917 1.4812 1.4531 1.4229 1.4267 1.3904 4.13%
  QoQ % -0.98% 0.71% 1.93% 2.12% -0.27% 2.61% -
  Horiz. % 106.24% 107.29% 106.53% 104.51% 102.34% 102.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.5800 2.3600 2.6200 2.7100 2.8000 2.4000 2.3400 -
P/RPS 3.84 7.41 1.66 2.33 3.67 7.11 1.48 89.15%
  QoQ % -48.18% 346.39% -28.76% -36.51% -48.38% 380.41% -
  Horiz. % 259.46% 500.68% 112.16% 157.43% 247.97% 480.41% 100.00%
P/EPS 45.34 96.33 13.35 19.62 35.00 96.00 12.03 142.77%
  QoQ % -52.93% 621.57% -31.96% -43.94% -63.54% 698.01% -
  Horiz. % 376.89% 800.75% 110.97% 163.09% 290.94% 798.01% 100.00%
EY 2.21 1.04 7.49 5.10 2.86 1.04 8.31 -58.75%
  QoQ % 112.50% -86.11% 46.86% 78.32% 175.00% -87.48% -
  Horiz. % 26.59% 12.52% 90.13% 61.37% 34.42% 12.52% 100.00%
DY 1.16 0.00 5.34 2.21 1.07 0.00 5.56 -64.92%
  QoQ % 0.00% 0.00% 141.63% 106.54% 0.00% 0.00% -
  Horiz. % 20.86% 0.00% 96.04% 39.75% 19.24% 0.00% 100.00%
P/NAPS 1.74 1.57 1.74 1.84 1.93 1.64 1.63 4.46%
  QoQ % 10.83% -9.77% -5.43% -4.66% 17.68% 0.61% -
  Horiz. % 106.75% 96.32% 106.75% 112.88% 118.40% 100.61% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 14/08/14 08/05/14 20/02/14 18/11/13 28/08/13 07/05/13 20/02/13 -
Price 2.3900 2.4500 2.5800 2.6700 2.5500 2.6200 2.1400 -
P/RPS 3.55 7.70 1.63 2.29 3.34 7.77 1.36 89.91%
  QoQ % -53.90% 372.39% -28.82% -31.44% -57.01% 471.32% -
  Horiz. % 261.03% 566.18% 119.85% 168.38% 245.59% 571.32% 100.00%
P/EPS 42.00 100.00 13.15 19.33 31.88 104.80 11.00 144.89%
  QoQ % -58.00% 660.46% -31.97% -39.37% -69.58% 852.73% -
  Horiz. % 381.82% 909.09% 119.55% 175.73% 289.82% 952.73% 100.00%
EY 2.38 1.00 7.60 5.17 3.14 0.95 9.09 -59.17%
  QoQ % 138.00% -86.84% 47.00% 64.65% 230.53% -89.55% -
  Horiz. % 26.18% 11.00% 83.61% 56.88% 34.54% 10.45% 100.00%
DY 1.26 0.00 5.43 2.25 1.18 0.00 6.07 -65.04%
  QoQ % 0.00% 0.00% 141.33% 90.68% 0.00% 0.00% -
  Horiz. % 20.76% 0.00% 89.46% 37.07% 19.44% 0.00% 100.00%
P/NAPS 1.61 1.63 1.71 1.81 1.76 1.80 1.49 5.31%
  QoQ % -1.23% -4.68% -5.52% 2.84% -2.22% 20.81% -
  Horiz. % 108.05% 109.40% 114.77% 121.48% 118.12% 120.81% 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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers