Highlights

[MEDIA] QoQ Quarter Result on 2014-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -169.93%    YoY -     -146.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 365,368 365,819 329,389 384,699 379,598 388,580 351,030 2.70%
  QoQ % -0.12% 11.06% -14.38% 1.34% -2.31% 10.70% -
  Horiz. % 104.08% 104.21% 93.83% 109.59% 108.14% 110.70% 100.00%
PBT 61,162 57,336 25,805 -40,756 56,842 48,988 36,367 41.38%
  QoQ % 6.67% 122.19% 163.32% -171.70% 16.03% 34.70% -
  Horiz. % 168.18% 157.66% 70.96% -112.07% 156.30% 134.70% 100.00%
Tax -16,062 -15,036 -6,454 10,709 -14,264 -12,459 -8,805 49.24%
  QoQ % -6.82% -132.97% -160.27% 175.08% -14.49% -41.50% -
  Horiz. % 182.42% 170.77% 73.30% -121.62% 162.00% 141.50% 100.00%
NP 45,100 42,300 19,351 -30,047 42,578 36,529 27,562 38.82%
  QoQ % 6.62% 118.59% 164.40% -170.57% 16.56% 32.53% -
  Horiz. % 163.63% 153.47% 70.21% -109.02% 154.48% 132.53% 100.00%
NP to SH 44,163 43,944 18,883 -29,494 42,176 35,830 27,016 38.73%
  QoQ % 0.50% 132.72% 164.02% -169.93% 17.71% 32.63% -
  Horiz. % 163.47% 162.66% 69.90% -109.17% 156.11% 132.63% 100.00%
Tax Rate 26.26 % 26.22 % 25.01 % - % 25.09 % 25.43 % 24.21 % 5.56%
  QoQ % 0.15% 4.84% 0.00% 0.00% -1.34% 5.04% -
  Horiz. % 108.47% 108.30% 103.30% 0.00% 103.63% 105.04% 100.00%
Total Cost 320,268 323,519 310,038 414,746 337,020 352,051 323,468 -0.66%
  QoQ % -1.00% 4.35% -25.25% 23.06% -4.27% 8.84% -
  Horiz. % 99.01% 100.02% 95.85% 128.22% 104.19% 108.84% 100.00%
Net Worth 1,610,987 1,600,117 1,611,653 1,586,158 1,647,072 1,640,438 1,654,592 -1.76%
  QoQ % 0.68% -0.72% 1.61% -3.70% 0.40% -0.86% -
  Horiz. % 97.36% 96.71% 97.40% 95.86% 99.55% 99.14% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 22,183 33,275 - 55,232 33,122 33,175 - -
  QoQ % -33.33% 0.00% 0.00% 66.75% -0.16% 0.00% -
  Horiz. % 66.87% 100.30% 0.00% 166.48% 99.84% 100.00% -
Div Payout % 50.23 % 75.72 % - % - % 78.53 % 92.59 % - % -
  QoQ % -33.66% 0.00% 0.00% 0.00% -15.19% 0.00% -
  Horiz. % 54.25% 81.78% 0.00% 0.00% 84.81% 100.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,610,987 1,600,117 1,611,653 1,586,158 1,647,072 1,640,438 1,654,592 -1.76%
  QoQ % 0.68% -0.72% 1.61% -3.70% 0.40% -0.86% -
  Horiz. % 97.36% 96.71% 97.40% 95.86% 99.55% 99.14% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,104,644 1,104,083 1,105,864 1,102,693 0.39%
  QoQ % 0.00% 0.00% 0.41% 0.05% -0.16% 0.29% -
  Horiz. % 100.59% 100.59% 100.59% 100.18% 100.13% 100.29% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 12.34 % 11.56 % 5.87 % -7.81 % 11.22 % 9.40 % 7.85 % 35.16%
  QoQ % 6.75% 96.93% 175.16% -169.61% 19.36% 19.75% -
  Horiz. % 157.20% 147.26% 74.78% -99.49% 142.93% 119.75% 100.00%
ROE 2.74 % 2.75 % 1.17 % -1.86 % 2.56 % 2.18 % 1.63 % 41.33%
  QoQ % -0.36% 135.04% 162.90% -172.66% 17.43% 33.74% -
  Horiz. % 168.10% 168.71% 71.78% -114.11% 157.06% 133.74% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 32.94 32.98 29.70 34.83 34.38 35.14 31.83 2.31%
  QoQ % -0.12% 11.04% -14.73% 1.31% -2.16% 10.40% -
  Horiz. % 103.49% 103.61% 93.31% 109.43% 108.01% 110.40% 100.00%
EPS 3.98 3.96 1.70 -2.67 3.82 3.24 2.45 38.15%
  QoQ % 0.51% 132.94% 163.67% -169.90% 17.90% 32.24% -
  Horiz. % 162.45% 161.63% 69.39% -108.98% 155.92% 132.24% 100.00%
DPS 2.00 3.00 0.00 5.00 3.00 3.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 66.67% 0.00% 0.00% -
  Horiz. % 66.67% 100.00% 0.00% 166.67% 100.00% 100.00% -
NAPS 1.4524 1.4426 1.4530 1.4359 1.4918 1.4834 1.5005 -2.15%
  QoQ % 0.68% -0.72% 1.19% -3.75% 0.57% -1.14% -
  Horiz. % 96.79% 96.14% 96.83% 95.69% 99.42% 98.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 32.94 32.98 29.70 34.68 34.22 35.03 31.65 2.70%
  QoQ % -0.12% 11.04% -14.36% 1.34% -2.31% 10.68% -
  Horiz. % 104.08% 104.20% 93.84% 109.57% 108.12% 110.68% 100.00%
EPS 3.98 3.96 1.70 -2.66 3.80 3.23 2.44 38.53%
  QoQ % 0.51% 132.94% 163.91% -170.00% 17.65% 32.38% -
  Horiz. % 163.11% 162.30% 69.67% -109.02% 155.74% 132.38% 100.00%
DPS 2.00 3.00 0.00 4.98 2.99 2.99 0.00 -
  QoQ % -33.33% 0.00% 0.00% 66.56% 0.00% 0.00% -
  Horiz. % 66.89% 100.33% 0.00% 166.56% 100.00% 100.00% -
NAPS 1.4524 1.4426 1.4530 1.4300 1.4849 1.4790 1.4917 -1.76%
  QoQ % 0.68% -0.72% 1.61% -3.70% 0.40% -0.85% -
  Horiz. % 97.37% 96.71% 97.41% 95.86% 99.54% 99.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.2000 1.4600 1.7000 1.7600 2.2300 2.5800 2.3600 -
P/RPS 3.64 4.43 5.72 5.05 6.49 7.34 7.41 -37.72%
  QoQ % -17.83% -22.55% 13.27% -22.19% -11.58% -0.94% -
  Horiz. % 49.12% 59.78% 77.19% 68.15% 87.58% 99.06% 100.00%
P/EPS 30.14 36.85 99.86 -65.92 58.38 79.63 96.33 -53.88%
  QoQ % -18.21% -63.10% 251.49% -212.92% -26.69% -17.34% -
  Horiz. % 31.29% 38.25% 103.66% -68.43% 60.60% 82.66% 100.00%
EY 3.32 2.71 1.00 -1.52 1.71 1.26 1.04 116.65%
  QoQ % 22.51% 171.00% 165.79% -188.89% 35.71% 21.15% -
  Horiz. % 319.23% 260.58% 96.15% -146.15% 164.42% 121.15% 100.00%
DY 1.67 2.05 0.00 2.84 1.35 1.16 0.00 -
  QoQ % -18.54% 0.00% 0.00% 110.37% 16.38% 0.00% -
  Horiz. % 143.97% 176.72% 0.00% 244.83% 116.38% 100.00% -
P/NAPS 0.83 1.01 1.17 1.23 1.49 1.74 1.57 -34.59%
  QoQ % -17.82% -13.68% -4.88% -17.45% -14.37% 10.83% -
  Horiz. % 52.87% 64.33% 74.52% 78.34% 94.90% 110.83% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 13/08/15 14/05/15 25/02/15 06/11/14 14/08/14 08/05/14 -
Price 1.3400 1.1400 1.6700 1.7800 1.9100 2.3900 2.4500 -
P/RPS 4.07 3.46 5.62 5.11 5.56 6.80 7.70 -34.60%
  QoQ % 17.63% -38.43% 9.98% -8.09% -18.24% -11.69% -
  Horiz. % 52.86% 44.94% 72.99% 66.36% 72.21% 88.31% 100.00%
P/EPS 33.66 28.77 98.10 -66.67 50.00 73.77 100.00 -51.58%
  QoQ % 17.00% -70.67% 247.14% -233.34% -32.22% -26.23% -
  Horiz. % 33.66% 28.77% 98.10% -66.67% 50.00% 73.77% 100.00%
EY 2.97 3.48 1.02 -1.50 2.00 1.36 1.00 106.48%
  QoQ % -14.66% 241.18% 168.00% -175.00% 47.06% 36.00% -
  Horiz. % 297.00% 348.00% 102.00% -150.00% 200.00% 136.00% 100.00%
DY 1.49 2.63 0.00 2.81 1.57 1.26 0.00 -
  QoQ % -43.35% 0.00% 0.00% 78.98% 24.60% 0.00% -
  Horiz. % 118.25% 208.73% 0.00% 223.02% 124.60% 100.00% -
P/NAPS 0.92 0.79 1.15 1.24 1.28 1.61 1.63 -31.68%
  QoQ % 16.46% -31.30% -7.26% -3.12% -20.50% -1.23% -
  Horiz. % 56.44% 48.47% 70.55% 76.07% 78.53% 98.77% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers