Highlights

[MEDIA] QoQ 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 -     -62.95%    YoY -     30.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 451,556 439,277 466,274 365,836 477,727 437,211 447,623 0.58%
  QoQ % 2.80% -5.79% 27.45% -23.42% 9.27% -2.33% -
  Horiz. % 100.88% 98.14% 104.17% 81.73% 106.73% 97.67% 100.00%
PBT 86,599 85,493 81,247 36,642 98,376 78,690 77,155 7.98%
  QoQ % 1.29% 5.23% 121.73% -62.75% 25.02% 1.99% -
  Horiz. % 112.24% 110.81% 105.30% 47.49% 127.50% 101.99% 100.00%
Tax -22,667 -21,413 -20,623 -8,862 -24,758 -19,776 -19,777 9.49%
  QoQ % -5.86% -3.83% -132.71% 64.21% -25.19% 0.01% -
  Horiz. % 114.61% 108.27% 104.28% 44.81% 125.19% 99.99% 100.00%
NP 63,932 64,080 60,624 27,780 73,618 58,914 57,378 7.46%
  QoQ % -0.23% 5.70% 118.23% -62.26% 24.96% 2.68% -
  Horiz. % 111.42% 111.68% 105.66% 48.42% 128.30% 102.68% 100.00%
NP to SH 63,439 63,516 60,103 27,107 73,164 58,621 56,761 7.68%
  QoQ % -0.12% 5.68% 121.73% -62.95% 24.81% 3.28% -
  Horiz. % 111.77% 111.90% 105.89% 47.76% 128.90% 103.28% 100.00%
Tax Rate 26.17 % 25.05 % 25.38 % 24.19 % 25.17 % 25.13 % 25.63 % 1.40%
  QoQ % 4.47% -1.30% 4.92% -3.89% 0.16% -1.95% -
  Horiz. % 102.11% 97.74% 99.02% 94.38% 98.21% 98.05% 100.00%
Total Cost 387,624 375,197 405,650 338,056 404,109 378,297 390,245 -0.45%
  QoQ % 3.31% -7.51% 19.99% -16.35% 6.82% -3.06% -
  Horiz. % 99.33% 96.14% 103.95% 86.63% 103.55% 96.94% 100.00%
Net Worth 1,643,408 1,611,581 1,576,397 1,582,506 1,541,530 142,875,228 145,583,776 -94.93%
  QoQ % 1.97% 2.23% -0.39% 2.66% -98.92% -1.86% -
  Horiz. % 1.13% 1.11% 1.08% 1.09% 1.06% 98.14% 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 87,351 32,740 32,664 - 75,296 32,261 32,265 93.89%
  QoQ % 166.80% 0.23% 0.00% 0.00% 133.39% -0.01% -
  Horiz. % 270.72% 101.47% 101.24% 0.00% 233.36% 99.99% 100.00%
Div Payout % 137.69 % 51.55 % 54.35 % - % 102.91 % 55.03 % 56.85 % 80.06%
  QoQ % 167.10% -5.15% 0.00% 0.00% 87.01% -3.20% -
  Horiz. % 242.20% 90.68% 95.60% 0.00% 181.02% 96.80% 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 1,643,408 1,611,581 1,576,397 1,582,506 1,541,530 142,875,228 145,583,776 -94.93%
  QoQ % 1.97% 2.23% -0.39% 2.66% -98.92% -1.86% -
  Horiz. % 1.13% 1.11% 1.08% 1.09% 1.06% 98.14% 100.00%
NOSH 1,091,893 1,091,340 1,088,822 1,084,280 1,075,661 1,075,381 1,075,530 1.01%
  QoQ % 0.05% 0.23% 0.42% 0.80% 0.03% -0.01% -
  Horiz. % 101.52% 101.47% 101.24% 100.81% 100.01% 99.99% 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 14.16 % 14.59 % 13.00 % 7.59 % 15.41 % 13.47 % 12.82 % 6.83%
  QoQ % -2.95% 12.23% 71.28% -50.75% 14.40% 5.07% -
  Horiz. % 110.45% 113.81% 101.40% 59.20% 120.20% 105.07% 100.00%
ROE 3.86 % 3.94 % 3.81 % 1.71 % 4.75 % 0.04 % 0.04 % 1,986.43%
  QoQ % -2.03% 3.41% 122.81% -64.00% 11,775.00% 0.00% -
  Horiz. % 9,650.00% 9,850.00% 9,525.00% 4,275.00% 11,875.00% 100.00% 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 41.36 40.25 42.82 33.74 44.41 40.66 41.62 -0.42%
  QoQ % 2.76% -6.00% 26.91% -24.03% 9.22% -2.31% -
  Horiz. % 99.38% 96.71% 102.88% 81.07% 106.70% 97.69% 100.00%
EPS 5.81 5.82 5.52 2.50 6.80 5.45 5.28 6.57%
  QoQ % -0.17% 5.43% 120.80% -63.24% 24.77% 3.22% -
  Horiz. % 110.04% 110.23% 104.55% 47.35% 128.79% 103.22% 100.00%
DPS 8.00 3.00 3.00 0.00 7.00 3.00 3.00 91.96%
  QoQ % 166.67% 0.00% 0.00% 0.00% 133.33% 0.00% -
  Horiz. % 266.67% 100.00% 100.00% 0.00% 233.33% 100.00% 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 40.71 39.60 42.04 32.98 43.07 39.42 40.36 0.58%
  QoQ % 2.80% -5.80% 27.47% -23.43% 9.26% -2.33% -
  Horiz. % 100.87% 98.12% 104.16% 81.71% 106.71% 97.67% 100.00%
EPS 5.72 5.73 5.42 2.44 6.60 5.29 5.12 7.65%
  QoQ % -0.17% 5.72% 122.13% -63.03% 24.76% 3.32% -
  Horiz. % 111.72% 111.91% 105.86% 47.66% 128.91% 103.32% 100.00%
DPS 7.88 2.95 2.94 0.00 6.79 2.91 2.91 93.93%
  QoQ % 167.12% 0.34% 0.00% 0.00% 133.33% 0.00% -
  Horiz. % 270.79% 101.37% 101.03% 0.00% 233.33% 100.00% 100.00%
NAPS 1.4816 1.4529 1.4212 1.4267 1.3898 128.8104 131.2523 -94.93%
  QoQ % 1.98% 2.23% -0.39% 2.66% -98.92% -1.86% -
  Horiz. % 1.13% 1.11% 1.08% 1.09% 1.06% 98.14% 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 6.34 6.73 6.54 7.11 5.27 5.73 5.31 12.51%
  QoQ % -5.79% 2.91% -8.02% 34.91% -8.03% 7.91% -
  Horiz. % 119.40% 126.74% 123.16% 133.90% 99.25% 107.91% 100.00%
P/EPS 45.09 46.56 50.72 96.00 34.40 42.74 41.88 5.03%
  QoQ % -3.16% -8.20% -47.17% 179.07% -19.51% 2.05% -
  Horiz. % 107.66% 111.17% 121.11% 229.23% 82.14% 102.05% 100.00%
EY 2.22 2.15 1.97 1.04 2.91 2.34 2.39 -4.79%
  QoQ % 3.26% 9.14% 89.42% -64.26% 24.36% -2.09% -
  Horiz. % 92.89% 89.96% 82.43% 43.51% 121.76% 97.91% 100.00%
DY 3.05 1.11 1.07 0.00 2.99 1.29 1.36 71.08%
  QoQ % 174.77% 3.74% 0.00% 0.00% 131.78% -5.15% -
  Horiz. % 224.26% 81.62% 78.68% 0.00% 219.85% 94.85% 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 6.24 6.63 5.95 7.77 4.82 6.00 5.89 3.91%
  QoQ % -5.88% 11.43% -23.42% 61.20% -19.67% 1.87% -
  Horiz. % 105.94% 112.56% 101.02% 131.92% 81.83% 101.87% 100.00%
P/EPS 44.41 45.88 46.20 104.80 31.46 44.76 46.42 -2.90%
  QoQ % -3.20% -0.69% -55.92% 233.12% -29.71% -3.58% -
  Horiz. % 95.67% 98.84% 99.53% 225.76% 67.77% 96.42% 100.00%
EY 2.25 2.18 2.16 0.95 3.18 2.23 2.15 3.07%
  QoQ % 3.21% 0.93% 127.37% -70.13% 42.60% 3.72% -
  Horiz. % 104.65% 101.40% 100.47% 44.19% 147.91% 103.72% 100.00%
DY 3.10 1.12 1.18 0.00 3.27 1.23 1.22 85.89%
  QoQ % 176.79% -5.08% 0.00% 0.00% 165.85% 0.82% -
  Horiz. % 254.10% 91.80% 96.72% 0.00% 268.03% 100.82% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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