Highlights

[MEDIA] QoQ Quarter Result on 2014-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 14-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     32.63%    YoY -     -40.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 329,389 384,699 379,598 388,580 351,030 451,556 439,277 -17.48%
  QoQ % -14.38% 1.34% -2.31% 10.70% -22.26% 2.80% -
  Horiz. % 74.98% 87.58% 86.41% 88.46% 79.91% 102.80% 100.00%
PBT 25,805 -40,756 56,842 48,988 36,367 86,599 85,493 -55.04%
  QoQ % 163.32% -171.70% 16.03% 34.70% -58.01% 1.29% -
  Horiz. % 30.18% -47.67% 66.49% 57.30% 42.54% 101.29% 100.00%
Tax -6,454 10,709 -14,264 -12,459 -8,805 -22,667 -21,413 -55.08%
  QoQ % -160.27% 175.08% -14.49% -41.50% 61.15% -5.86% -
  Horiz. % 30.14% -50.01% 66.61% 58.18% 41.12% 105.86% 100.00%
NP 19,351 -30,047 42,578 36,529 27,562 63,932 64,080 -55.02%
  QoQ % 164.40% -170.57% 16.56% 32.53% -56.89% -0.23% -
  Horiz. % 30.20% -46.89% 66.45% 57.01% 43.01% 99.77% 100.00%
NP to SH 18,883 -29,494 42,176 35,830 27,016 63,439 63,516 -55.49%
  QoQ % 164.02% -169.93% 17.71% 32.63% -57.41% -0.12% -
  Horiz. % 29.73% -46.44% 66.40% 56.41% 42.53% 99.88% 100.00%
Tax Rate 25.01 % - % 25.09 % 25.43 % 24.21 % 26.17 % 25.05 % -0.11%
  QoQ % 0.00% 0.00% -1.34% 5.04% -7.49% 4.47% -
  Horiz. % 99.84% 0.00% 100.16% 101.52% 96.65% 104.47% 100.00%
Total Cost 310,038 414,746 337,020 352,051 323,468 387,624 375,197 -11.95%
  QoQ % -25.25% 23.06% -4.27% 8.84% -16.55% 3.31% -
  Horiz. % 82.63% 110.54% 89.82% 93.83% 86.21% 103.31% 100.00%
Net Worth 1,611,653 1,586,158 1,647,072 1,640,438 1,654,592 1,643,408 1,611,581 0.00%
  QoQ % 1.61% -3.70% 0.40% -0.86% 0.68% 1.97% -
  Horiz. % 100.00% 98.42% 102.20% 101.79% 102.67% 101.97% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 55,232 33,122 33,175 - 87,351 32,740 -
  QoQ % 0.00% 66.75% -0.16% 0.00% 0.00% 166.80% -
  Horiz. % 0.00% 168.70% 101.17% 101.33% 0.00% 266.80% 100.00%
Div Payout % - % - % 78.53 % 92.59 % - % 137.69 % 51.55 % -
  QoQ % 0.00% 0.00% -15.19% 0.00% 0.00% 167.10% -
  Horiz. % 0.00% 0.00% 152.34% 179.61% 0.00% 267.10% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,611,653 1,586,158 1,647,072 1,640,438 1,654,592 1,643,408 1,611,581 0.00%
  QoQ % 1.61% -3.70% 0.40% -0.86% 0.68% 1.97% -
  Horiz. % 100.00% 98.42% 102.20% 101.79% 102.67% 101.97% 100.00%
NOSH 1,109,190 1,104,644 1,104,083 1,105,864 1,102,693 1,091,893 1,091,340 1.09%
  QoQ % 0.41% 0.05% -0.16% 0.29% 0.99% 0.05% -
  Horiz. % 101.64% 101.22% 101.17% 101.33% 101.04% 100.05% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.87 % -7.81 % 11.22 % 9.40 % 7.85 % 14.16 % 14.59 % -45.53%
  QoQ % 175.16% -169.61% 19.36% 19.75% -44.56% -2.95% -
  Horiz. % 40.23% -53.53% 76.90% 64.43% 53.80% 97.05% 100.00%
ROE 1.17 % -1.86 % 2.56 % 2.18 % 1.63 % 3.86 % 3.94 % -55.52%
  QoQ % 162.90% -172.66% 17.43% 33.74% -57.77% -2.03% -
  Horiz. % 29.70% -47.21% 64.97% 55.33% 41.37% 97.97% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 29.70 34.83 34.38 35.14 31.83 41.36 40.25 -18.36%
  QoQ % -14.73% 1.31% -2.16% 10.40% -23.04% 2.76% -
  Horiz. % 73.79% 86.53% 85.42% 87.30% 79.08% 102.76% 100.00%
EPS 1.70 -2.67 3.82 3.24 2.45 5.81 5.82 -56.01%
  QoQ % 163.67% -169.90% 17.90% 32.24% -57.83% -0.17% -
  Horiz. % 29.21% -45.88% 65.64% 55.67% 42.10% 99.83% 100.00%
DPS 0.00 5.00 3.00 3.00 0.00 8.00 3.00 -
  QoQ % 0.00% 66.67% 0.00% 0.00% 0.00% 166.67% -
  Horiz. % 0.00% 166.67% 100.00% 100.00% 0.00% 266.67% 100.00%
NAPS 1.4530 1.4359 1.4918 1.4834 1.5005 1.5051 1.4767 -1.07%
  QoQ % 1.19% -3.75% 0.57% -1.14% -0.31% 1.92% -
  Horiz. % 98.40% 97.24% 101.02% 100.45% 101.61% 101.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 29.70 34.68 34.22 35.03 31.65 40.71 39.60 -17.47%
  QoQ % -14.36% 1.34% -2.31% 10.68% -22.25% 2.80% -
  Horiz. % 75.00% 87.58% 86.41% 88.46% 79.92% 102.80% 100.00%
EPS 1.70 -2.66 3.80 3.23 2.44 5.72 5.73 -55.55%
  QoQ % 163.91% -170.00% 17.65% 32.38% -57.34% -0.17% -
  Horiz. % 29.67% -46.42% 66.32% 56.37% 42.58% 99.83% 100.00%
DPS 0.00 4.98 2.99 2.99 0.00 7.88 2.95 -
  QoQ % 0.00% 66.56% 0.00% 0.00% 0.00% 167.12% -
  Horiz. % 0.00% 168.81% 101.36% 101.36% 0.00% 267.12% 100.00%
NAPS 1.4530 1.4300 1.4849 1.4790 1.4917 1.4816 1.4529 0.00%
  QoQ % 1.61% -3.70% 0.40% -0.85% 0.68% 1.98% -
  Horiz. % 100.01% 98.42% 102.20% 101.80% 102.67% 101.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.7000 1.7600 2.2300 2.5800 2.3600 2.6200 2.7100 -
P/RPS 5.72 5.05 6.49 7.34 7.41 6.34 6.73 -10.28%
  QoQ % 13.27% -22.19% -11.58% -0.94% 16.88% -5.79% -
  Horiz. % 84.99% 75.04% 96.43% 109.06% 110.10% 94.21% 100.00%
P/EPS 99.86 -65.92 58.38 79.63 96.33 45.09 46.56 66.39%
  QoQ % 251.49% -212.92% -26.69% -17.34% 113.64% -3.16% -
  Horiz. % 214.48% -141.58% 125.39% 171.03% 206.89% 96.84% 100.00%
EY 1.00 -1.52 1.71 1.26 1.04 2.22 2.15 -40.00%
  QoQ % 165.79% -188.89% 35.71% 21.15% -53.15% 3.26% -
  Horiz. % 46.51% -70.70% 79.53% 58.60% 48.37% 103.26% 100.00%
DY 0.00 2.84 1.35 1.16 0.00 3.05 1.11 -
  QoQ % 0.00% 110.37% 16.38% 0.00% 0.00% 174.77% -
  Horiz. % 0.00% 255.86% 121.62% 104.50% 0.00% 274.77% 100.00%
P/NAPS 1.17 1.23 1.49 1.74 1.57 1.74 1.84 -26.07%
  QoQ % -4.88% -17.45% -14.37% 10.83% -9.77% -5.43% -
  Horiz. % 63.59% 66.85% 80.98% 94.57% 85.33% 94.57% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 14/05/15 25/02/15 06/11/14 14/08/14 08/05/14 20/02/14 18/11/13 -
Price 1.6700 1.7800 1.9100 2.3900 2.4500 2.5800 2.6700 -
P/RPS 5.62 5.11 5.56 6.80 7.70 6.24 6.63 -10.44%
  QoQ % 9.98% -8.09% -18.24% -11.69% 23.40% -5.88% -
  Horiz. % 84.77% 77.07% 83.86% 102.56% 116.14% 94.12% 100.00%
P/EPS 98.10 -66.67 50.00 73.77 100.00 44.41 45.88 66.05%
  QoQ % 247.14% -233.34% -32.22% -26.23% 125.17% -3.20% -
  Horiz. % 213.82% -145.31% 108.98% 160.79% 217.96% 96.80% 100.00%
EY 1.02 -1.50 2.00 1.36 1.00 2.25 2.18 -39.76%
  QoQ % 168.00% -175.00% 47.06% 36.00% -55.56% 3.21% -
  Horiz. % 46.79% -68.81% 91.74% 62.39% 45.87% 103.21% 100.00%
DY 0.00 2.81 1.57 1.26 0.00 3.10 1.12 -
  QoQ % 0.00% 78.98% 24.60% 0.00% 0.00% 176.79% -
  Horiz. % 0.00% 250.89% 140.18% 112.50% 0.00% 276.79% 100.00%
P/NAPS 1.15 1.24 1.28 1.61 1.63 1.71 1.81 -26.11%
  QoQ % -7.26% -3.12% -20.50% -1.23% -4.68% -5.52% -
  Horiz. % 63.54% 68.51% 70.72% 88.95% 90.06% 94.48% 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
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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
Partners & Brokers