Highlights

[MEDIA] QoQ Cumulative Quarter Result on 2014-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 06-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     67.11%    YoY -     -30.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 695,208 329,389 1,506,981 1,122,282 742,684 351,030 1,722,943 -45.49%
  QoQ % 111.06% -78.14% 34.28% 51.11% 111.57% -79.63% -
  Horiz. % 40.35% 19.12% 87.47% 65.14% 43.11% 20.37% 100.00%
PBT 83,140 25,805 101,441 142,197 85,355 36,367 289,981 -56.62%
  QoQ % 222.19% -74.56% -28.66% 66.59% 134.70% -87.46% -
  Horiz. % 28.67% 8.90% 34.98% 49.04% 29.43% 12.54% 100.00%
Tax -21,490 -6,454 -24,819 -35,528 -21,264 -8,805 -73,565 -56.07%
  QoQ % -232.97% 74.00% 30.14% -67.08% -141.50% 88.03% -
  Horiz. % 29.21% 8.77% 33.74% 48.29% 28.91% 11.97% 100.00%
NP 61,650 19,351 76,622 106,669 64,091 27,562 216,416 -56.81%
  QoQ % 218.59% -74.74% -28.17% 66.43% 132.53% -87.26% -
  Horiz. % 28.49% 8.94% 35.40% 49.29% 29.61% 12.74% 100.00%
NP to SH 62,826 18,883 75,528 105,022 62,846 27,016 214,165 -55.95%
  QoQ % 232.71% -75.00% -28.08% 67.11% 132.63% -87.39% -
  Horiz. % 29.34% 8.82% 35.27% 49.04% 29.34% 12.61% 100.00%
Tax Rate 25.85 % 25.01 % 24.47 % 24.99 % 24.91 % 24.21 % 25.37 % 1.26%
  QoQ % 3.36% 2.21% -2.08% 0.32% 2.89% -4.57% -
  Horiz. % 101.89% 98.58% 96.45% 98.50% 98.19% 95.43% 100.00%
Total Cost 633,558 310,038 1,430,359 1,015,613 678,593 323,468 1,506,527 -43.96%
  QoQ % 104.35% -78.32% 40.84% 49.66% 109.79% -78.53% -
  Horiz. % 42.05% 20.58% 94.94% 67.41% 45.04% 21.47% 100.00%
Net Worth 1,600,117 1,611,653 1,587,857 1,649,176 1,638,413 1,654,592 1,642,914 -1.75%
  QoQ % -0.72% 1.50% -3.72% 0.66% -0.98% 0.71% -
  Horiz. % 97.40% 98.10% 96.65% 100.38% 99.73% 100.71% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 33,275 - 121,640 66,329 33,134 - 152,819 -63.91%
  QoQ % 0.00% 0.00% 83.39% 100.18% 0.00% 0.00% -
  Horiz. % 21.77% 0.00% 79.60% 43.40% 21.68% 0.00% 100.00%
Div Payout % 52.96 % - % 161.05 % 63.16 % 52.72 % - % 71.36 % -18.07%
  QoQ % 0.00% 0.00% 154.99% 19.80% 0.00% 0.00% -
  Horiz. % 74.22% 0.00% 225.69% 88.51% 73.88% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,600,117 1,611,653 1,587,857 1,649,176 1,638,413 1,654,592 1,642,914 -1.75%
  QoQ % -0.72% 1.50% -3.72% 0.66% -0.98% 0.71% -
  Horiz. % 97.40% 98.10% 96.65% 100.38% 99.73% 100.71% 100.00%
NOSH 1,109,190 1,109,190 1,105,827 1,105,494 1,104,499 1,102,693 1,091,564 1.08%
  QoQ % 0.00% 0.30% 0.03% 0.09% 0.16% 1.02% -
  Horiz. % 101.61% 101.61% 101.31% 101.28% 101.18% 101.02% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.87 % 5.87 % 5.08 % 9.50 % 8.63 % 7.85 % 12.56 % -20.75%
  QoQ % 51.11% 15.55% -46.53% 10.08% 9.94% -37.50% -
  Horiz. % 70.62% 46.74% 40.45% 75.64% 68.71% 62.50% 100.00%
ROE 3.93 % 1.17 % 4.76 % 6.37 % 3.84 % 1.63 % 13.04 % -55.15%
  QoQ % 235.90% -75.42% -25.27% 65.89% 135.58% -87.50% -
  Horiz. % 30.14% 8.97% 36.50% 48.85% 29.45% 12.50% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 62.68 29.70 136.28 101.52 67.24 31.83 157.84 -46.06%
  QoQ % 111.04% -78.21% 34.24% 50.98% 111.25% -79.83% -
  Horiz. % 39.71% 18.82% 86.34% 64.32% 42.60% 20.17% 100.00%
EPS 5.66 1.70 6.83 9.50 5.69 2.45 19.62 -56.44%
  QoQ % 232.94% -75.11% -28.11% 66.96% 132.24% -87.51% -
  Horiz. % 28.85% 8.66% 34.81% 48.42% 29.00% 12.49% 100.00%
DPS 3.00 0.00 11.00 6.00 3.00 0.00 14.00 -64.29%
  QoQ % 0.00% 0.00% 83.33% 100.00% 0.00% 0.00% -
  Horiz. % 21.43% 0.00% 78.57% 42.86% 21.43% 0.00% 100.00%
NAPS 1.4426 1.4530 1.4359 1.4918 1.4834 1.5005 1.5051 -2.80%
  QoQ % -0.72% 1.19% -3.75% 0.57% -1.14% -0.31% -
  Horiz. % 95.85% 96.54% 95.40% 99.12% 98.56% 99.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 62.68 29.70 135.86 101.18 66.96 31.65 155.33 -45.48%
  QoQ % 111.04% -78.14% 34.28% 51.11% 111.56% -79.62% -
  Horiz. % 40.35% 19.12% 87.47% 65.14% 43.11% 20.38% 100.00%
EPS 5.66 1.70 6.81 9.47 5.67 2.44 19.31 -55.97%
  QoQ % 232.94% -75.04% -28.09% 67.02% 132.38% -87.36% -
  Horiz. % 29.31% 8.80% 35.27% 49.04% 29.36% 12.64% 100.00%
DPS 3.00 0.00 10.97 5.98 2.99 0.00 13.78 -63.91%
  QoQ % 0.00% 0.00% 83.44% 100.00% 0.00% 0.00% -
  Horiz. % 21.77% 0.00% 79.61% 43.40% 21.70% 0.00% 100.00%
NAPS 1.4426 1.4530 1.4315 1.4868 1.4771 1.4917 1.4812 -1.75%
  QoQ % -0.72% 1.50% -3.72% 0.66% -0.98% 0.71% -
  Horiz. % 97.39% 98.10% 96.64% 100.38% 99.72% 100.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.4600 1.7000 1.7600 2.2300 2.5800 2.3600 2.6200 -
P/RPS 2.33 5.72 1.29 2.20 3.84 7.41 1.66 25.44%
  QoQ % -59.27% 343.41% -41.36% -42.71% -48.18% 346.39% -
  Horiz. % 140.36% 344.58% 77.71% 132.53% 231.33% 446.39% 100.00%
P/EPS 25.78 99.86 25.77 23.47 45.34 96.33 13.35 55.26%
  QoQ % -74.18% 287.50% 9.80% -48.24% -52.93% 621.57% -
  Horiz. % 193.11% 748.01% 193.03% 175.81% 339.63% 721.57% 100.00%
EY 3.88 1.00 3.88 4.26 2.21 1.04 7.49 -35.58%
  QoQ % 288.00% -74.23% -8.92% 92.76% 112.50% -86.11% -
  Horiz. % 51.80% 13.35% 51.80% 56.88% 29.51% 13.89% 100.00%
DY 2.05 0.00 6.25 2.69 1.16 0.00 5.34 -47.27%
  QoQ % 0.00% 0.00% 132.34% 131.90% 0.00% 0.00% -
  Horiz. % 38.39% 0.00% 117.04% 50.37% 21.72% 0.00% 100.00%
P/NAPS 1.01 1.17 1.23 1.49 1.74 1.57 1.74 -30.48%
  QoQ % -13.68% -4.88% -17.45% -14.37% 10.83% -9.77% -
  Horiz. % 58.05% 67.24% 70.69% 85.63% 100.00% 90.23% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 13/08/15 14/05/15 25/02/15 06/11/14 14/08/14 08/05/14 20/02/14 -
Price 1.1400 1.6700 1.7800 1.9100 2.3900 2.4500 2.5800 -
P/RPS 1.82 5.62 1.31 1.88 3.55 7.70 1.63 7.65%
  QoQ % -67.62% 329.01% -30.32% -47.04% -53.90% 372.39% -
  Horiz. % 111.66% 344.79% 80.37% 115.34% 217.79% 472.39% 100.00%
P/EPS 20.13 98.10 26.06 20.11 42.00 100.00 13.15 32.93%
  QoQ % -79.48% 276.44% 29.59% -52.12% -58.00% 660.46% -
  Horiz. % 153.08% 746.01% 198.17% 152.93% 319.39% 760.46% 100.00%
EY 4.97 1.02 3.84 4.97 2.38 1.00 7.60 -24.72%
  QoQ % 387.25% -73.44% -22.74% 108.82% 138.00% -86.84% -
  Horiz. % 65.39% 13.42% 50.53% 65.39% 31.32% 13.16% 100.00%
DY 2.63 0.00 6.18 3.14 1.26 0.00 5.43 -38.41%
  QoQ % 0.00% 0.00% 96.82% 149.21% 0.00% 0.00% -
  Horiz. % 48.43% 0.00% 113.81% 57.83% 23.20% 0.00% 100.00%
P/NAPS 0.79 1.15 1.24 1.28 1.61 1.63 1.71 -40.32%
  QoQ % -31.30% -7.26% -3.12% -20.50% -1.23% -4.68% -
  Horiz. % 46.20% 67.25% 72.51% 74.85% 94.15% 95.32% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS