Highlights

[MEDIA] QoQ TTM 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 -     -11.34%    YoY -     -13.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,482,266 1,503,907 1,570,764 1,630,443 1,708,137 1,722,943 1,749,114 -10.46%
  QoQ % -1.44% -4.26% -3.66% -4.55% -0.86% -1.50% -
  Horiz. % 84.74% 85.98% 89.80% 93.22% 97.66% 98.50% 100.00%
PBT 90,879 101,441 228,796 257,447 289,706 289,981 301,758 -55.10%
  QoQ % -10.41% -55.66% -11.13% -11.14% -0.09% -3.90% -
  Horiz. % 30.12% 33.62% 75.82% 85.32% 96.01% 96.10% 100.00%
Tax -22,468 -24,819 -58,195 -65,344 -73,508 -73,565 -75,656 -55.52%
  QoQ % 9.47% 57.35% 10.94% 11.11% 0.08% 2.76% -
  Horiz. % 29.70% 32.81% 76.92% 86.37% 97.16% 97.24% 100.00%
NP 68,411 76,622 170,601 192,103 216,198 216,416 226,102 -54.96%
  QoQ % -10.72% -55.09% -11.19% -11.14% -0.10% -4.28% -
  Horiz. % 30.26% 33.89% 75.45% 84.96% 95.62% 95.72% 100.00%
NP to SH 67,395 75,528 168,461 189,801 214,074 214,165 223,890 -55.12%
  QoQ % -10.77% -55.17% -11.24% -11.34% -0.04% -4.34% -
  Horiz. % 30.10% 33.73% 75.24% 84.77% 95.62% 95.66% 100.00%
Tax Rate 24.72 % 24.47 % 25.44 % 25.38 % 25.37 % 25.37 % 25.07 % -0.93%
  QoQ % 1.02% -3.81% 0.24% 0.04% 0.00% 1.20% -
  Horiz. % 98.60% 97.61% 101.48% 101.24% 101.20% 101.20% 100.00%
Total Cost 1,413,855 1,427,285 1,400,163 1,438,340 1,491,939 1,506,527 1,523,012 -4.84%
  QoQ % -0.94% 1.94% -2.65% -3.59% -0.97% -1.08% -
  Horiz. % 92.83% 93.71% 91.93% 94.44% 97.96% 98.92% 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 121,530 121,530 153,649 153,267 152,756 152,756 108,036 8.17%
  QoQ % 0.00% -20.90% 0.25% 0.33% 0.00% 41.39% -
  Horiz. % 112.49% 112.49% 142.22% 141.87% 141.39% 141.39% 100.00%
Div Payout % 180.33 % 160.91 % 91.21 % 80.75 % 71.36 % 71.33 % 48.25 % 141.03%
  QoQ % 12.07% 76.42% 12.95% 13.16% 0.04% 47.83% -
  Horiz. % 373.74% 333.49% 189.04% 167.36% 147.90% 147.83% 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 4.62 % 5.09 % 10.86 % 11.78 % 12.66 % 12.56 % 12.93 % -49.68%
  QoQ % -9.23% -53.13% -7.81% -6.95% 0.80% -2.86% -
  Horiz. % 35.73% 39.37% 83.99% 91.11% 97.91% 97.14% 100.00%
ROE 4.18 % 4.76 % 10.23 % 11.57 % 12.94 % 13.03 % 13.89 % -55.13%
  QoQ % -12.18% -53.47% -11.58% -10.59% -0.69% -6.19% -
  Horiz. % 30.09% 34.27% 73.65% 83.30% 93.16% 93.81% 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 133.63 136.14 142.27 147.44 154.91 157.79 160.27 -11.42%
  QoQ % -1.84% -4.31% -3.51% -4.82% -1.83% -1.55% -
  Horiz. % 83.38% 84.94% 88.77% 91.99% 96.66% 98.45% 100.00%
EPS 6.08 6.84 15.26 17.16 19.41 19.61 20.52 -55.59%
  QoQ % -11.11% -55.18% -11.07% -11.59% -1.02% -4.43% -
  Horiz. % 29.63% 33.33% 74.37% 83.63% 94.59% 95.57% 100.00%
DPS 11.00 11.00 14.00 14.00 14.00 14.00 10.00 6.57%
  QoQ % 0.00% -21.43% 0.00% 0.00% 0.00% 40.00% -
  Horiz. % 110.00% 110.00% 140.00% 140.00% 140.00% 140.00% 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 133.63 135.59 141.61 146.99 154.00 155.33 157.69 -10.46%
  QoQ % -1.45% -4.25% -3.66% -4.55% -0.86% -1.50% -
  Horiz. % 84.74% 85.99% 89.80% 93.21% 97.66% 98.50% 100.00%
EPS 6.08 6.81 15.19 17.11 19.30 19.31 20.18 -55.09%
  QoQ % -10.72% -55.17% -11.22% -11.35% -0.05% -4.31% -
  Horiz. % 30.13% 33.75% 75.27% 84.79% 95.64% 95.69% 100.00%
DPS 11.00 10.96 13.85 13.82 13.77 13.77 9.74 8.46%
  QoQ % 0.36% -20.87% 0.22% 0.36% 0.00% 41.38% -
  Horiz. % 112.94% 112.53% 142.20% 141.89% 141.38% 141.38% 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 1.27 1.29 1.57 1.75 1.52 1.66 1.69 -17.36%
  QoQ % -1.55% -17.83% -10.29% 15.13% -8.43% -1.78% -
  Horiz. % 75.15% 76.33% 92.90% 103.55% 89.94% 98.22% 100.00%
P/EPS 27.98 25.74 14.62 15.03 12.16 13.36 13.21 65.00%
  QoQ % 8.70% 76.06% -2.73% 23.60% -8.98% 1.14% -
  Horiz. % 211.81% 194.85% 110.67% 113.78% 92.05% 101.14% 100.00%
EY 3.57 3.88 6.84 6.65 8.23 7.49 7.57 -39.44%
  QoQ % -7.99% -43.27% 2.86% -19.20% 9.88% -1.06% -
  Horiz. % 47.16% 51.25% 90.36% 87.85% 108.72% 98.94% 100.00%
DY 6.47 6.25 6.28 5.43 5.93 5.34 3.69 45.46%
  QoQ % 3.52% -0.48% 15.65% -8.43% 11.05% 44.72% -
  Horiz. % 175.34% 169.38% 170.19% 147.15% 160.70% 144.72% 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 1.25 1.31 1.34 1.62 1.58 1.64 1.67 -17.58%
  QoQ % -4.58% -2.24% -17.28% 2.53% -3.66% -1.80% -
  Horiz. % 74.85% 78.44% 80.24% 97.01% 94.61% 98.20% 100.00%
P/EPS 27.48 26.03 12.52 13.93 12.62 13.15 13.01 64.70%
  QoQ % 5.57% 107.91% -10.12% 10.38% -4.03% 1.08% -
  Horiz. % 211.22% 200.08% 96.23% 107.07% 97.00% 101.08% 100.00%
EY 3.64 3.84 7.99 7.18 7.92 7.60 7.68 -39.24%
  QoQ % -5.21% -51.94% 11.28% -9.34% 4.21% -1.04% -
  Horiz. % 47.40% 50.00% 104.04% 93.49% 103.12% 98.96% 100.00%
DY 6.59 6.18 7.33 5.86 5.71 5.43 3.75 45.68%
  QoQ % 6.63% -15.69% 25.09% 2.63% 5.16% 44.80% -
  Horiz. % 175.73% 164.80% 195.47% 156.27% 152.27% 144.80% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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