Highlights

[MEDIA] QoQ 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 -     5.68%    YoY -     8.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 388,580 351,030 451,556 439,277 466,274 365,836 477,727 -12.90%
  QoQ % 10.70% -22.26% 2.80% -5.79% 27.45% -23.42% -
  Horiz. % 81.34% 73.48% 94.52% 91.95% 97.60% 76.58% 100.00%
PBT 48,988 36,367 86,599 85,493 81,247 36,642 98,376 -37.26%
  QoQ % 34.70% -58.01% 1.29% 5.23% 121.73% -62.75% -
  Horiz. % 49.80% 36.97% 88.03% 86.90% 82.59% 37.25% 100.00%
Tax -12,459 -8,805 -22,667 -21,413 -20,623 -8,862 -24,758 -36.81%
  QoQ % -41.50% 61.15% -5.86% -3.83% -132.71% 64.21% -
  Horiz. % 50.32% 35.56% 91.55% 86.49% 83.30% 35.79% 100.00%
NP 36,529 27,562 63,932 64,080 60,624 27,780 73,618 -37.40%
  QoQ % 32.53% -56.89% -0.23% 5.70% 118.23% -62.26% -
  Horiz. % 49.62% 37.44% 86.84% 87.04% 82.35% 37.74% 100.00%
NP to SH 35,830 27,016 63,439 63,516 60,103 27,107 73,164 -37.95%
  QoQ % 32.63% -57.41% -0.12% 5.68% 121.73% -62.95% -
  Horiz. % 48.97% 36.93% 86.71% 86.81% 82.15% 37.05% 100.00%
Tax Rate 25.43 % 24.21 % 26.17 % 25.05 % 25.38 % 24.19 % 25.17 % 0.69%
  QoQ % 5.04% -7.49% 4.47% -1.30% 4.92% -3.89% -
  Horiz. % 101.03% 96.19% 103.97% 99.52% 100.83% 96.11% 100.00%
Total Cost 352,051 323,468 387,624 375,197 405,650 338,056 404,109 -8.81%
  QoQ % 8.84% -16.55% 3.31% -7.51% 19.99% -16.35% -
  Horiz. % 87.12% 80.04% 95.92% 92.85% 100.38% 83.65% 100.00%
Net Worth 1,640,438 1,654,592 1,643,408 1,611,581 1,576,397 1,582,506 1,541,530 4.24%
  QoQ % -0.86% 0.68% 1.97% 2.23% -0.39% 2.66% -
  Horiz. % 106.42% 107.33% 106.61% 104.54% 102.26% 102.66% 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 33,175 - 87,351 32,740 32,664 - 75,296 -42.18%
  QoQ % 0.00% 0.00% 166.80% 0.23% 0.00% 0.00% -
  Horiz. % 44.06% 0.00% 116.01% 43.48% 43.38% 0.00% 100.00%
Div Payout % 92.59 % - % 137.69 % 51.55 % 54.35 % - % 102.91 % -6.82%
  QoQ % 0.00% 0.00% 167.10% -5.15% 0.00% 0.00% -
  Horiz. % 89.97% 0.00% 133.80% 50.09% 52.81% 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 1,640,438 1,654,592 1,643,408 1,611,581 1,576,397 1,582,506 1,541,530 4.24%
  QoQ % -0.86% 0.68% 1.97% 2.23% -0.39% 2.66% -
  Horiz. % 106.42% 107.33% 106.61% 104.54% 102.26% 102.66% 100.00%
NOSH 1,105,864 1,102,693 1,091,893 1,091,340 1,088,822 1,084,280 1,075,661 1.87%
  QoQ % 0.29% 0.99% 0.05% 0.23% 0.42% 0.80% -
  Horiz. % 102.81% 102.51% 101.51% 101.46% 101.22% 100.80% 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 9.40 % 7.85 % 14.16 % 14.59 % 13.00 % 7.59 % 15.41 % -28.14%
  QoQ % 19.75% -44.56% -2.95% 12.23% 71.28% -50.75% -
  Horiz. % 61.00% 50.94% 91.89% 94.68% 84.36% 49.25% 100.00%
ROE 2.18 % 1.63 % 3.86 % 3.94 % 3.81 % 1.71 % 4.75 % -40.59%
  QoQ % 33.74% -57.77% -2.03% 3.41% 122.81% -64.00% -
  Horiz. % 45.89% 34.32% 81.26% 82.95% 80.21% 36.00% 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 35.14 31.83 41.36 40.25 42.82 33.74 44.41 -14.49%
  QoQ % 10.40% -23.04% 2.76% -6.00% 26.91% -24.03% -
  Horiz. % 79.13% 71.67% 93.13% 90.63% 96.42% 75.97% 100.00%
EPS 3.24 2.45 5.81 5.82 5.52 2.50 6.80 -39.08%
  QoQ % 32.24% -57.83% -0.17% 5.43% 120.80% -63.24% -
  Horiz. % 47.65% 36.03% 85.44% 85.59% 81.18% 36.76% 100.00%
DPS 3.00 0.00 8.00 3.00 3.00 0.00 7.00 -43.24%
  QoQ % 0.00% 0.00% 166.67% 0.00% 0.00% 0.00% -
  Horiz. % 42.86% 0.00% 114.29% 42.86% 42.86% 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 35.03 31.65 40.71 39.60 42.04 32.98 43.07 -12.90%
  QoQ % 10.68% -22.25% 2.80% -5.80% 27.47% -23.43% -
  Horiz. % 81.33% 73.49% 94.52% 91.94% 97.61% 76.57% 100.00%
EPS 3.23 2.44 5.72 5.73 5.42 2.44 6.60 -37.98%
  QoQ % 32.38% -57.34% -0.17% 5.72% 122.13% -63.03% -
  Horiz. % 48.94% 36.97% 86.67% 86.82% 82.12% 36.97% 100.00%
DPS 2.99 0.00 7.88 2.95 2.94 0.00 6.79 -42.21%
  QoQ % 0.00% 0.00% 167.12% 0.34% 0.00% 0.00% -
  Horiz. % 44.04% 0.00% 116.05% 43.45% 43.30% 0.00% 100.00%
NAPS 1.4790 1.4917 1.4816 1.4529 1.4212 1.4267 1.3898 4.25%
  QoQ % -0.85% 0.68% 1.98% 2.23% -0.39% 2.66% -
  Horiz. % 106.42% 107.33% 106.61% 104.54% 102.26% 102.66% 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 7.34 7.41 6.34 6.73 6.54 7.11 5.27 24.79%
  QoQ % -0.94% 16.88% -5.79% 2.91% -8.02% 34.91% -
  Horiz. % 139.28% 140.61% 120.30% 127.70% 124.10% 134.91% 100.00%
P/EPS 79.63 96.33 45.09 46.56 50.72 96.00 34.40 75.26%
  QoQ % -17.34% 113.64% -3.16% -8.20% -47.17% 179.07% -
  Horiz. % 231.48% 280.03% 131.08% 135.35% 147.44% 279.07% 100.00%
EY 1.26 1.04 2.22 2.15 1.97 1.04 2.91 -42.85%
  QoQ % 21.15% -53.15% 3.26% 9.14% 89.42% -64.26% -
  Horiz. % 43.30% 35.74% 76.29% 73.88% 67.70% 35.74% 100.00%
DY 1.16 0.00 3.05 1.11 1.07 0.00 2.99 -46.90%
  QoQ % 0.00% 0.00% 174.77% 3.74% 0.00% 0.00% -
  Horiz. % 38.80% 0.00% 102.01% 37.12% 35.79% 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 6.80 7.70 6.24 6.63 5.95 7.77 4.82 25.87%
  QoQ % -11.69% 23.40% -5.88% 11.43% -23.42% 61.20% -
  Horiz. % 141.08% 159.75% 129.46% 137.55% 123.44% 161.20% 100.00%
P/EPS 73.77 100.00 44.41 45.88 46.20 104.80 31.46 76.78%
  QoQ % -26.23% 125.17% -3.20% -0.69% -55.92% 233.12% -
  Horiz. % 234.49% 317.86% 141.16% 145.84% 146.85% 333.12% 100.00%
EY 1.36 1.00 2.25 2.18 2.16 0.95 3.18 -43.32%
  QoQ % 36.00% -55.56% 3.21% 0.93% 127.37% -70.13% -
  Horiz. % 42.77% 31.45% 70.75% 68.55% 67.92% 29.87% 100.00%
DY 1.26 0.00 3.10 1.12 1.18 0.00 3.27 -47.14%
  QoQ % 0.00% 0.00% 176.79% -5.08% 0.00% 0.00% -
  Horiz. % 38.53% 0.00% 94.80% 34.25% 36.09% 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.
 


 

177  124  414  1547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.02-0.005 
 NEXGRAM 0.015+0.005 
 KHEESAN 0.51+0.03 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.295+0.02 
 HSI-C7K 0.255+0.015 
 SAPNRG 0.2650.00 
 DOLPHIN 0.15+0.015 
 KNM-WB 0.07-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers