Highlights

[MEDIA] QoQ TTM 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 -     2.24%    YoY -     6.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,630,443 1,708,137 1,722,943 1,749,114 1,747,048 1,728,397 1,697,845 -2.67%
  QoQ % -4.55% -0.86% -1.50% 0.12% 1.08% 1.80% -
  Horiz. % 96.03% 100.61% 101.48% 103.02% 102.90% 101.80% 100.00%
PBT 257,447 289,706 289,981 301,758 294,955 290,863 282,945 -6.12%
  QoQ % -11.14% -0.09% -3.90% 2.31% 1.41% 2.80% -
  Horiz. % 90.99% 102.39% 102.49% 106.65% 104.24% 102.80% 100.00%
Tax -65,344 -73,508 -73,565 -75,656 -74,019 -73,173 -71,633 -5.96%
  QoQ % 11.11% 0.08% 2.76% -2.21% -1.16% -2.15% -
  Horiz. % 91.22% 102.62% 102.70% 105.62% 103.33% 102.15% 100.00%
NP 192,103 216,198 216,416 226,102 220,936 217,690 211,312 -6.17%
  QoQ % -11.14% -0.10% -4.28% 2.34% 1.49% 3.02% -
  Horiz. % 90.91% 102.31% 102.42% 107.00% 104.55% 103.02% 100.00%
NP to SH 189,801 214,074 214,165 223,890 218,995 215,653 209,312 -6.33%
  QoQ % -11.34% -0.04% -4.34% 2.24% 1.55% 3.03% -
  Horiz. % 90.68% 102.28% 102.32% 106.96% 104.63% 103.03% 100.00%
Tax Rate 25.38 % 25.37 % 25.37 % 25.07 % 25.10 % 25.16 % 25.32 % 0.16%
  QoQ % 0.04% 0.00% 1.20% -0.12% -0.24% -0.63% -
  Horiz. % 100.24% 100.20% 100.20% 99.01% 99.13% 99.37% 100.00%
Total Cost 1,438,340 1,491,939 1,506,527 1,523,012 1,526,112 1,510,707 1,486,533 -2.18%
  QoQ % -3.59% -0.97% -1.08% -0.20% 1.02% 1.63% -
  Horiz. % 96.76% 100.36% 101.35% 102.45% 102.66% 101.63% 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 153,267 152,756 152,756 108,036 107,557 139,823 139,823 6.33%
  QoQ % 0.33% 0.00% 41.39% 0.45% -23.08% 0.00% -
  Horiz. % 109.61% 109.25% 109.25% 77.27% 76.92% 100.00% 100.00%
Div Payout % 80.75 % 71.36 % 71.33 % 48.25 % 49.11 % 64.84 % 66.80 % 13.52%
  QoQ % 13.16% 0.04% 47.83% -1.75% -24.26% -2.93% -
  Horiz. % 120.88% 106.83% 106.78% 72.23% 73.52% 97.07% 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 11.78 % 12.66 % 12.56 % 12.93 % 12.65 % 12.59 % 12.45 % -3.63%
  QoQ % -6.95% 0.80% -2.86% 2.21% 0.48% 1.12% -
  Horiz. % 94.62% 101.69% 100.88% 103.86% 101.61% 101.12% 100.00%
ROE 11.57 % 12.94 % 13.03 % 13.89 % 13.89 % 13.63 % 13.58 % -10.15%
  QoQ % -10.59% -0.69% -6.19% 0.00% 1.91% 0.37% -
  Horiz. % 85.20% 95.29% 95.95% 102.28% 102.28% 100.37% 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 147.44 154.91 157.79 160.27 160.45 159.41 157.84 -4.45%
  QoQ % -4.82% -1.83% -1.55% -0.11% 0.65% 0.99% -
  Horiz. % 93.41% 98.14% 99.97% 101.54% 101.65% 100.99% 100.00%
EPS 17.16 19.41 19.61 20.52 20.11 19.89 19.46 -8.06%
  QoQ % -11.59% -1.02% -4.43% 2.04% 1.11% 2.21% -
  Horiz. % 88.18% 99.74% 100.77% 105.45% 103.34% 102.21% 100.00%
DPS 14.00 14.00 14.00 10.00 10.00 13.00 13.00 5.08%
  QoQ % 0.00% 0.00% 40.00% 0.00% -23.08% 0.00% -
  Horiz. % 107.69% 107.69% 107.69% 76.92% 76.92% 100.00% 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 146.99 154.00 155.33 157.69 157.51 155.83 153.07 -2.67%
  QoQ % -4.55% -0.86% -1.50% 0.11% 1.08% 1.80% -
  Horiz. % 96.03% 100.61% 101.48% 103.02% 102.90% 101.80% 100.00%
EPS 17.11 19.30 19.31 20.18 19.74 19.44 18.87 -6.34%
  QoQ % -11.35% -0.05% -4.31% 2.23% 1.54% 3.02% -
  Horiz. % 90.67% 102.28% 102.33% 106.94% 104.61% 103.02% 100.00%
DPS 13.82 13.77 13.77 9.74 9.70 12.61 12.61 6.32%
  QoQ % 0.36% 0.00% 41.38% 0.41% -23.08% 0.00% -
  Horiz. % 109.60% 109.20% 109.20% 77.24% 76.92% 100.00% 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 1.75 1.52 1.66 1.69 1.75 1.51 1.48 11.85%
  QoQ % 15.13% -8.43% -1.78% -3.43% 15.89% 2.03% -
  Horiz. % 118.24% 102.70% 112.16% 114.19% 118.24% 102.03% 100.00%
P/EPS 15.03 12.16 13.36 13.21 13.92 12.07 12.03 16.05%
  QoQ % 23.60% -8.98% 1.14% -5.10% 15.33% 0.33% -
  Horiz. % 124.94% 101.08% 111.06% 109.81% 115.71% 100.33% 100.00%
EY 6.65 8.23 7.49 7.57 7.18 8.29 8.32 -13.91%
  QoQ % -19.20% 9.88% -1.06% 5.43% -13.39% -0.36% -
  Horiz. % 79.93% 98.92% 90.02% 90.99% 86.30% 99.64% 100.00%
DY 5.43 5.93 5.34 3.69 3.57 5.42 5.56 -1.57%
  QoQ % -8.43% 11.05% 44.72% 3.36% -34.13% -2.52% -
  Horiz. % 97.66% 106.65% 96.04% 66.37% 64.21% 97.48% 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 1.62 1.58 1.64 1.67 1.59 1.64 1.36 12.41%
  QoQ % 2.53% -3.66% -1.80% 5.03% -3.05% 20.59% -
  Horiz. % 119.12% 116.18% 120.59% 122.79% 116.91% 120.59% 100.00%
P/EPS 13.93 12.62 13.15 13.01 12.68 13.17 11.00 17.10%
  QoQ % 10.38% -4.03% 1.08% 2.60% -3.72% 19.73% -
  Horiz. % 126.64% 114.73% 119.55% 118.27% 115.27% 119.73% 100.00%
EY 7.18 7.92 7.60 7.68 7.89 7.59 9.09 -14.59%
  QoQ % -9.34% 4.21% -1.04% -2.66% 3.95% -16.50% -
  Horiz. % 78.99% 87.13% 83.61% 84.49% 86.80% 83.50% 100.00%
DY 5.86 5.71 5.43 3.75 3.92 4.96 6.07 -2.33%
  QoQ % 2.63% 5.16% 44.80% -4.34% -20.97% -18.29% -
  Horiz. % 96.54% 94.07% 89.46% 61.78% 64.58% 81.71% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers