Highlights

[MEDIA] QoQ Cumulative Quarter Result on 2013-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 07-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -87.05%    YoY -     30.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,722,943 1,271,387 832,110 365,836 1,697,845 1,220,118 782,907 68.95%
  QoQ % 35.52% 52.79% 127.45% -78.45% 39.15% 55.84% -
  Horiz. % 220.07% 162.39% 106.28% 46.73% 216.86% 155.84% 100.00%
PBT 289,981 203,382 117,889 36,642 282,945 184,569 105,879 95.39%
  QoQ % 42.58% 72.52% 221.73% -87.05% 53.30% 74.32% -
  Horiz. % 273.88% 192.09% 111.34% 34.61% 267.23% 174.32% 100.00%
Tax -73,565 -50,898 -29,485 -8,862 -71,633 -46,875 -27,099 94.25%
  QoQ % -44.53% -72.62% -232.71% 87.63% -52.82% -72.98% -
  Horiz. % 271.47% 187.82% 108.80% 32.70% 264.34% 172.98% 100.00%
NP 216,416 152,484 88,404 27,780 211,312 137,694 78,780 95.79%
  QoQ % 41.93% 72.49% 218.23% -86.85% 53.46% 74.78% -
  Horiz. % 274.71% 193.56% 112.22% 35.26% 268.23% 174.78% 100.00%
NP to SH 214,165 150,726 87,210 27,107 209,312 136,148 77,527 96.51%
  QoQ % 42.09% 72.83% 221.73% -87.05% 53.74% 75.61% -
  Horiz. % 276.25% 194.42% 112.49% 34.96% 269.99% 175.61% 100.00%
Tax Rate 25.37 % 25.03 % 25.01 % 24.19 % 25.32 % 25.40 % 25.59 % -0.57%
  QoQ % 1.36% 0.08% 3.39% -4.46% -0.31% -0.74% -
  Horiz. % 99.14% 97.81% 97.73% 94.53% 98.94% 99.26% 100.00%
Total Cost 1,506,527 1,118,903 743,706 338,056 1,486,533 1,082,424 704,127 65.81%
  QoQ % 34.64% 50.45% 119.99% -77.26% 37.33% 53.73% -
  Horiz. % 213.96% 158.91% 105.62% 48.01% 211.12% 153.73% 100.00%
Net Worth 1,642,914 1,611,709 1,578,283 1,582,506 1,542,236 143,034,777 145,648,110 -94.93%
  QoQ % 1.94% 2.12% -0.27% 2.61% -98.92% -1.79% -
  Horiz. % 1.13% 1.11% 1.08% 1.09% 1.06% 98.21% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 152,819 65,485 32,703 - 139,900 64,594 32,280 181.15%
  QoQ % 133.36% 100.24% 0.00% 0.00% 116.58% 100.11% -
  Horiz. % 473.41% 202.87% 101.31% 0.00% 433.39% 200.11% 100.00%
Div Payout % 71.36 % 43.45 % 37.50 % - % 66.84 % 47.44 % 41.64 % 43.07%
  QoQ % 64.23% 15.87% 0.00% 0.00% 40.89% 13.93% -
  Horiz. % 171.37% 104.35% 90.06% 0.00% 160.52% 113.93% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,642,914 1,611,709 1,578,283 1,582,506 1,542,236 143,034,777 145,648,110 -94.93%
  QoQ % 1.94% 2.12% -0.27% 2.61% -98.92% -1.79% -
  Horiz. % 1.13% 1.11% 1.08% 1.09% 1.06% 98.21% 100.00%
NOSH 1,091,564 1,091,426 1,090,125 1,084,280 1,076,154 1,076,582 1,076,005 0.96%
  QoQ % 0.01% 0.12% 0.54% 0.76% -0.04% 0.05% -
  Horiz. % 101.45% 101.43% 101.31% 100.77% 100.01% 100.05% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.56 % 11.99 % 10.62 % 7.59 % 12.45 % 11.29 % 10.06 % 15.90%
  QoQ % 4.75% 12.90% 39.92% -39.04% 10.27% 12.23% -
  Horiz. % 124.85% 119.18% 105.57% 75.45% 123.76% 112.23% 100.00%
ROE 13.04 % 9.35 % 5.53 % 1.71 % 13.57 % 0.10 % 0.05 % 3,940.83%
  QoQ % 39.47% 69.08% 223.39% -87.40% 13,470.00% 100.00% -
  Horiz. % 26,080.00% 18,700.00% 11,060.00% 3,420.00% 27,140.00% 200.00% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 157.84 116.49 76.33 33.74 157.77 113.33 72.76 67.34%
  QoQ % 35.50% 52.61% 126.23% -78.61% 39.21% 55.76% -
  Horiz. % 216.93% 160.10% 104.91% 46.37% 216.84% 155.76% 100.00%
EPS 19.62 13.81 8.00 2.50 19.45 12.65 7.20 94.74%
  QoQ % 42.07% 72.63% 220.00% -87.15% 53.75% 75.69% -
  Horiz. % 272.50% 191.81% 111.11% 34.72% 270.14% 175.69% 100.00%
DPS 14.00 6.00 3.00 0.00 13.00 6.00 3.00 178.47%
  QoQ % 133.33% 100.00% 0.00% 0.00% 116.67% 100.00% -
  Horiz. % 466.67% 200.00% 100.00% 0.00% 433.33% 200.00% 100.00%
NAPS 1.5051 1.4767 1.4478 1.4595 1.4331 132.8600 135.3600 -94.98%
  QoQ % 1.92% 2.00% -0.80% 1.84% -98.92% -1.85% -
  Horiz. % 1.11% 1.09% 1.07% 1.08% 1.06% 98.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 155.33 114.62 75.02 32.98 153.07 110.00 70.58 68.95%
  QoQ % 35.52% 52.79% 127.47% -78.45% 39.15% 55.85% -
  Horiz. % 220.08% 162.40% 106.29% 46.73% 216.87% 155.85% 100.00%
EPS 19.31 13.59 7.86 2.44 18.87 12.27 6.99 96.52%
  QoQ % 42.09% 72.90% 222.13% -87.07% 53.79% 75.54% -
  Horiz. % 276.25% 194.42% 112.45% 34.91% 269.96% 175.54% 100.00%
DPS 13.78 5.90 2.95 0.00 12.61 5.82 2.91 181.19%
  QoQ % 133.56% 100.00% 0.00% 0.00% 116.67% 100.00% -
  Horiz. % 473.54% 202.75% 101.37% 0.00% 433.33% 200.00% 100.00%
NAPS 1.4812 1.4531 1.4229 1.4267 1.3904 128.9542 131.3103 -94.93%
  QoQ % 1.93% 2.12% -0.27% 2.61% -98.92% -1.79% -
  Horiz. % 1.13% 1.11% 1.08% 1.09% 1.06% 98.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.6200 2.7100 2.8000 2.4000 2.3400 2.3300 2.2100 -
P/RPS 1.66 2.33 3.67 7.11 1.48 2.06 3.04 -33.12%
  QoQ % -28.76% -36.51% -48.38% 380.41% -28.16% -32.24% -
  Horiz. % 54.61% 76.64% 120.72% 233.88% 48.68% 67.76% 100.00%
P/EPS 13.35 19.62 35.00 96.00 12.03 18.42 30.67 -42.48%
  QoQ % -31.96% -43.94% -63.54% 698.01% -34.69% -39.94% -
  Horiz. % 43.53% 63.97% 114.12% 313.01% 39.22% 60.06% 100.00%
EY 7.49 5.10 2.86 1.04 8.31 5.43 3.26 73.85%
  QoQ % 46.86% 78.32% 175.00% -87.48% 53.04% 66.56% -
  Horiz. % 229.75% 156.44% 87.73% 31.90% 254.91% 166.56% 100.00%
DY 5.34 2.21 1.07 0.00 5.56 2.58 1.36 148.27%
  QoQ % 141.63% 106.54% 0.00% 0.00% 115.50% 89.71% -
  Horiz. % 392.65% 162.50% 78.68% 0.00% 408.82% 189.71% 100.00%
P/NAPS 1.74 1.84 1.93 1.64 1.63 0.02 0.02 1,847.51%
  QoQ % -5.43% -4.66% 17.68% 0.61% 8,050.00% 0.00% -
  Horiz. % 8,700.00% 9,200.00% 9,650.00% 8,200.00% 8,150.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 18/11/13 28/08/13 07/05/13 20/02/13 22/11/12 14/08/12 -
Price 2.5800 2.6700 2.5500 2.6200 2.1400 2.4400 2.4500 -
P/RPS 1.63 2.29 3.34 7.77 1.36 2.15 3.37 -38.30%
  QoQ % -28.82% -31.44% -57.01% 471.32% -36.74% -36.20% -
  Horiz. % 48.37% 67.95% 99.11% 230.56% 40.36% 63.80% 100.00%
P/EPS 13.15 19.33 31.88 104.80 11.00 19.29 34.00 -46.82%
  QoQ % -31.97% -39.37% -69.58% 852.73% -42.98% -43.26% -
  Horiz. % 38.68% 56.85% 93.76% 308.24% 32.35% 56.74% 100.00%
EY 7.60 5.17 3.14 0.95 9.09 5.18 2.94 88.03%
  QoQ % 47.00% 64.65% 230.53% -89.55% 75.48% 76.19% -
  Horiz. % 258.50% 175.85% 106.80% 32.31% 309.18% 176.19% 100.00%
DY 5.43 2.25 1.18 0.00 6.07 2.46 1.22 169.84%
  QoQ % 141.33% 90.68% 0.00% 0.00% 146.75% 101.64% -
  Horiz. % 445.08% 184.43% 96.72% 0.00% 497.54% 201.64% 100.00%
P/NAPS 1.71 1.81 1.76 1.80 1.49 0.02 0.02 1,825.12%
  QoQ % -5.52% 2.84% -2.22% 20.81% 7,350.00% 0.00% -
  Horiz. % 8,550.00% 9,050.00% 8,800.00% 9,000.00% 7,450.00% 100.00% 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.
 


 

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