Highlights

[MEDIA] QoQ Quarter Result on 2014-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 08-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -57.41%    YoY -     -0.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 384,699 379,598 388,580 351,030 451,556 439,277 466,274 -12.00%
  QoQ % 1.34% -2.31% 10.70% -22.26% 2.80% -5.79% -
  Horiz. % 82.50% 81.41% 83.34% 75.28% 96.84% 94.21% 100.00%
PBT -40,756 56,842 48,988 36,367 86,599 85,493 81,247 -
  QoQ % -171.70% 16.03% 34.70% -58.01% 1.29% 5.23% -
  Horiz. % -50.16% 69.96% 60.30% 44.76% 106.59% 105.23% 100.00%
Tax 10,709 -14,264 -12,459 -8,805 -22,667 -21,413 -20,623 -
  QoQ % 175.08% -14.49% -41.50% 61.15% -5.86% -3.83% -
  Horiz. % -51.93% 69.17% 60.41% 42.70% 109.91% 103.83% 100.00%
NP -30,047 42,578 36,529 27,562 63,932 64,080 60,624 -
  QoQ % -170.57% 16.56% 32.53% -56.89% -0.23% 5.70% -
  Horiz. % -49.56% 70.23% 60.26% 45.46% 105.46% 105.70% 100.00%
NP to SH -29,494 42,176 35,830 27,016 63,439 63,516 60,103 -
  QoQ % -169.93% 17.71% 32.63% -57.41% -0.12% 5.68% -
  Horiz. % -49.07% 70.17% 59.61% 44.95% 105.55% 105.68% 100.00%
Tax Rate - % 25.09 % 25.43 % 24.21 % 26.17 % 25.05 % 25.38 % -
  QoQ % 0.00% -1.34% 5.04% -7.49% 4.47% -1.30% -
  Horiz. % 0.00% 98.86% 100.20% 95.39% 103.11% 98.70% 100.00%
Total Cost 414,746 337,020 352,051 323,468 387,624 375,197 405,650 1.49%
  QoQ % 23.06% -4.27% 8.84% -16.55% 3.31% -7.51% -
  Horiz. % 102.24% 83.08% 86.79% 79.74% 95.56% 92.49% 100.00%
Net Worth 1,586,158 1,647,072 1,640,438 1,654,592 1,643,408 1,611,581 1,576,397 0.41%
  QoQ % -3.70% 0.40% -0.86% 0.68% 1.97% 2.23% -
  Horiz. % 100.62% 104.48% 104.06% 104.96% 104.25% 102.23% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 55,232 33,122 33,175 - 87,351 32,740 32,664 41.79%
  QoQ % 66.75% -0.16% 0.00% 0.00% 166.80% 0.23% -
  Horiz. % 169.09% 101.40% 101.57% 0.00% 267.42% 100.23% 100.00%
Div Payout % - % 78.53 % 92.59 % - % 137.69 % 51.55 % 54.35 % -
  QoQ % 0.00% -15.19% 0.00% 0.00% 167.10% -5.15% -
  Horiz. % 0.00% 144.49% 170.36% 0.00% 253.34% 94.85% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,586,158 1,647,072 1,640,438 1,654,592 1,643,408 1,611,581 1,576,397 0.41%
  QoQ % -3.70% 0.40% -0.86% 0.68% 1.97% 2.23% -
  Horiz. % 100.62% 104.48% 104.06% 104.96% 104.25% 102.23% 100.00%
NOSH 1,104,644 1,104,083 1,105,864 1,102,693 1,091,893 1,091,340 1,088,822 0.96%
  QoQ % 0.05% -0.16% 0.29% 0.99% 0.05% 0.23% -
  Horiz. % 101.45% 101.40% 101.57% 101.27% 100.28% 100.23% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -7.81 % 11.22 % 9.40 % 7.85 % 14.16 % 14.59 % 13.00 % -
  QoQ % -169.61% 19.36% 19.75% -44.56% -2.95% 12.23% -
  Horiz. % -60.08% 86.31% 72.31% 60.38% 108.92% 112.23% 100.00%
ROE -1.86 % 2.56 % 2.18 % 1.63 % 3.86 % 3.94 % 3.81 % -
  QoQ % -172.66% 17.43% 33.74% -57.77% -2.03% 3.41% -
  Horiz. % -48.82% 67.19% 57.22% 42.78% 101.31% 103.41% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 34.83 34.38 35.14 31.83 41.36 40.25 42.82 -12.83%
  QoQ % 1.31% -2.16% 10.40% -23.04% 2.76% -6.00% -
  Horiz. % 81.34% 80.29% 82.06% 74.33% 96.59% 94.00% 100.00%
EPS -2.67 3.82 3.24 2.45 5.81 5.82 5.52 -
  QoQ % -169.90% 17.90% 32.24% -57.83% -0.17% 5.43% -
  Horiz. % -48.37% 69.20% 58.70% 44.38% 105.25% 105.43% 100.00%
DPS 5.00 3.00 3.00 0.00 8.00 3.00 3.00 40.44%
  QoQ % 66.67% 0.00% 0.00% 0.00% 166.67% 0.00% -
  Horiz. % 166.67% 100.00% 100.00% 0.00% 266.67% 100.00% 100.00%
NAPS 1.4359 1.4918 1.4834 1.5005 1.5051 1.4767 1.4478 -0.55%
  QoQ % -3.75% 0.57% -1.14% -0.31% 1.92% 2.00% -
  Horiz. % 99.18% 103.04% 102.46% 103.64% 103.96% 102.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 34.68 34.22 35.03 31.65 40.71 39.60 42.04 -12.01%
  QoQ % 1.34% -2.31% 10.68% -22.25% 2.80% -5.80% -
  Horiz. % 82.49% 81.40% 83.33% 75.29% 96.84% 94.20% 100.00%
EPS -2.66 3.80 3.23 2.44 5.72 5.73 5.42 -
  QoQ % -170.00% 17.65% 32.38% -57.34% -0.17% 5.72% -
  Horiz. % -49.08% 70.11% 59.59% 45.02% 105.54% 105.72% 100.00%
DPS 4.98 2.99 2.99 0.00 7.88 2.95 2.94 41.96%
  QoQ % 66.56% 0.00% 0.00% 0.00% 167.12% 0.34% -
  Horiz. % 169.39% 101.70% 101.70% 0.00% 268.03% 100.34% 100.00%
NAPS 1.4300 1.4849 1.4790 1.4917 1.4816 1.4529 1.4212 0.41%
  QoQ % -3.70% 0.40% -0.85% 0.68% 1.98% 2.23% -
  Horiz. % 100.62% 104.48% 104.07% 104.96% 104.25% 102.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.7600 2.2300 2.5800 2.3600 2.6200 2.7100 2.8000 -
P/RPS 5.05 6.49 7.34 7.41 6.34 6.73 6.54 -15.79%
  QoQ % -22.19% -11.58% -0.94% 16.88% -5.79% 2.91% -
  Horiz. % 77.22% 99.24% 112.23% 113.30% 96.94% 102.91% 100.00%
P/EPS -65.92 58.38 79.63 96.33 45.09 46.56 50.72 -
  QoQ % -212.92% -26.69% -17.34% 113.64% -3.16% -8.20% -
  Horiz. % -129.97% 115.10% 157.00% 189.93% 88.90% 91.80% 100.00%
EY -1.52 1.71 1.26 1.04 2.22 2.15 1.97 -
  QoQ % -188.89% 35.71% 21.15% -53.15% 3.26% 9.14% -
  Horiz. % -77.16% 86.80% 63.96% 52.79% 112.69% 109.14% 100.00%
DY 2.84 1.35 1.16 0.00 3.05 1.11 1.07 91.36%
  QoQ % 110.37% 16.38% 0.00% 0.00% 174.77% 3.74% -
  Horiz. % 265.42% 126.17% 108.41% 0.00% 285.05% 103.74% 100.00%
P/NAPS 1.23 1.49 1.74 1.57 1.74 1.84 1.93 -25.88%
  QoQ % -17.45% -14.37% 10.83% -9.77% -5.43% -4.66% -
  Horiz. % 63.73% 77.20% 90.16% 81.35% 90.16% 95.34% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 06/11/14 14/08/14 08/05/14 20/02/14 18/11/13 28/08/13 -
Price 1.7800 1.9100 2.3900 2.4500 2.5800 2.6700 2.5500 -
P/RPS 5.11 5.56 6.80 7.70 6.24 6.63 5.95 -9.62%
  QoQ % -8.09% -18.24% -11.69% 23.40% -5.88% 11.43% -
  Horiz. % 85.88% 93.45% 114.29% 129.41% 104.87% 111.43% 100.00%
P/EPS -66.67 50.00 73.77 100.00 44.41 45.88 46.20 -
  QoQ % -233.34% -32.22% -26.23% 125.17% -3.20% -0.69% -
  Horiz. % -144.31% 108.23% 159.68% 216.45% 96.13% 99.31% 100.00%
EY -1.50 2.00 1.36 1.00 2.25 2.18 2.16 -
  QoQ % -175.00% 47.06% 36.00% -55.56% 3.21% 0.93% -
  Horiz. % -69.44% 92.59% 62.96% 46.30% 104.17% 100.93% 100.00%
DY 2.81 1.57 1.26 0.00 3.10 1.12 1.18 78.05%
  QoQ % 78.98% 24.60% 0.00% 0.00% 176.79% -5.08% -
  Horiz. % 238.14% 133.05% 106.78% 0.00% 262.71% 94.92% 100.00%
P/NAPS 1.24 1.28 1.61 1.63 1.71 1.81 1.76 -20.77%
  QoQ % -3.12% -20.50% -1.23% -4.68% -5.52% 2.84% -
  Horiz. % 70.45% 72.73% 91.48% 92.61% 97.16% 102.84% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS