Highlights

[MEDIA] QoQ TTM 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 -     3.03%    YoY -     11.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,722,943 1,749,114 1,747,048 1,728,397 1,697,845 1,648,922 1,629,179 3.79%
  QoQ % -1.50% 0.12% 1.08% 1.80% 2.97% 1.21% -
  Horiz. % 105.76% 107.36% 107.23% 106.09% 104.21% 101.21% 100.00%
PBT 289,981 301,758 294,955 290,863 282,945 282,572 276,598 3.19%
  QoQ % -3.90% 2.31% 1.41% 2.80% 0.13% 2.16% -
  Horiz. % 104.84% 109.10% 106.64% 105.16% 102.29% 102.16% 100.00%
Tax -73,565 -75,656 -74,019 -73,173 -71,633 -70,100 -68,942 4.41%
  QoQ % 2.76% -2.21% -1.16% -2.15% -2.19% -1.68% -
  Horiz. % 106.71% 109.74% 107.36% 106.14% 103.90% 101.68% 100.00%
NP 216,416 226,102 220,936 217,690 211,312 212,472 207,656 2.79%
  QoQ % -4.28% 2.34% 1.49% 3.02% -0.55% 2.32% -
  Horiz. % 104.22% 108.88% 106.40% 104.83% 101.76% 102.32% 100.00%
NP to SH 214,165 223,890 218,995 215,653 209,312 210,688 205,439 2.80%
  QoQ % -4.34% 2.24% 1.55% 3.03% -0.65% 2.56% -
  Horiz. % 104.25% 108.98% 106.60% 104.97% 101.89% 102.56% 100.00%
Tax Rate 25.37 % 25.07 % 25.10 % 25.16 % 25.32 % 24.81 % 24.92 % 1.20%
  QoQ % 1.20% -0.12% -0.24% -0.63% 2.06% -0.44% -
  Horiz. % 101.81% 100.60% 100.72% 100.96% 101.61% 99.56% 100.00%
Total Cost 1,506,527 1,523,012 1,526,112 1,510,707 1,486,533 1,436,450 1,421,523 3.94%
  QoQ % -1.08% -0.20% 1.02% 1.63% 3.49% 1.05% -
  Horiz. % 105.98% 107.14% 107.36% 106.27% 104.57% 101.05% 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 152,756 108,036 107,557 139,823 139,823 117,007 168,796 -6.42%
  QoQ % 41.39% 0.45% -23.08% 0.00% 19.50% -30.68% -
  Horiz. % 90.50% 64.00% 63.72% 82.84% 82.84% 69.32% 100.00%
Div Payout % 71.33 % 48.25 % 49.11 % 64.84 % 66.80 % 55.54 % 82.16 % -8.97%
  QoQ % 47.83% -1.75% -24.26% -2.93% 20.27% -32.40% -
  Horiz. % 86.82% 58.73% 59.77% 78.92% 81.30% 67.60% 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 12.56 % 12.93 % 12.65 % 12.59 % 12.45 % 12.89 % 12.75 % -0.99%
  QoQ % -2.86% 2.21% 0.48% 1.12% -3.41% 1.10% -
  Horiz. % 98.51% 101.41% 99.22% 98.75% 97.65% 101.10% 100.00%
ROE 13.03 % 13.89 % 13.89 % 13.63 % 13.58 % 0.15 % 0.14 % 1,936.85%
  QoQ % -6.19% 0.00% 1.91% 0.37% 8,953.33% 7.14% -
  Horiz. % 9,307.14% 9,921.43% 9,921.43% 9,735.71% 9,700.00% 107.14% 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 157.79 160.27 160.45 159.41 157.84 153.33 151.48 2.75%
  QoQ % -1.55% -0.11% 0.65% 0.99% 2.94% 1.22% -
  Horiz. % 104.17% 105.80% 105.92% 105.24% 104.20% 101.22% 100.00%
EPS 19.61 20.52 20.11 19.89 19.46 19.59 19.10 1.77%
  QoQ % -4.43% 2.04% 1.11% 2.21% -0.66% 2.57% -
  Horiz. % 102.67% 107.43% 105.29% 104.14% 101.88% 102.57% 100.00%
DPS 14.00 10.00 10.00 13.00 13.00 10.88 15.69 -7.30%
  QoQ % 40.00% 0.00% -23.08% 0.00% 19.49% -30.66% -
  Horiz. % 89.23% 63.73% 63.73% 82.86% 82.86% 69.34% 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 155.33 157.69 157.51 155.83 153.07 148.66 146.88 3.79%
  QoQ % -1.50% 0.11% 1.08% 1.80% 2.97% 1.21% -
  Horiz. % 105.75% 107.36% 107.24% 106.09% 104.21% 101.21% 100.00%
EPS 19.31 20.18 19.74 19.44 18.87 18.99 18.52 2.82%
  QoQ % -4.31% 2.23% 1.54% 3.02% -0.63% 2.54% -
  Horiz. % 104.27% 108.96% 106.59% 104.97% 101.89% 102.54% 100.00%
DPS 13.77 9.74 9.70 12.61 12.61 10.55 15.22 -6.44%
  QoQ % 41.38% 0.41% -23.08% 0.00% 19.53% -30.68% -
  Horiz. % 90.47% 63.99% 63.73% 82.85% 82.85% 69.32% 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 1.66 1.69 1.75 1.51 1.48 1.52 1.46 8.91%
  QoQ % -1.78% -3.43% 15.89% 2.03% -2.63% 4.11% -
  Horiz. % 113.70% 115.75% 119.86% 103.42% 101.37% 104.11% 100.00%
P/EPS 13.36 13.21 13.92 12.07 12.03 11.89 11.57 10.04%
  QoQ % 1.14% -5.10% 15.33% 0.33% 1.18% 2.77% -
  Horiz. % 115.47% 114.17% 120.31% 104.32% 103.98% 102.77% 100.00%
EY 7.49 7.57 7.18 8.29 8.32 8.41 8.64 -9.06%
  QoQ % -1.06% 5.43% -13.39% -0.36% -1.07% -2.66% -
  Horiz. % 86.69% 87.62% 83.10% 95.95% 96.30% 97.34% 100.00%
DY 5.34 3.69 3.57 5.42 5.56 4.67 7.10 -17.25%
  QoQ % 44.72% 3.36% -34.13% -2.52% 19.06% -34.23% -
  Horiz. % 75.21% 51.97% 50.28% 76.34% 78.31% 65.77% 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 1.64 1.67 1.59 1.64 1.36 1.59 1.62 0.82%
  QoQ % -1.80% 5.03% -3.05% 20.59% -14.47% -1.85% -
  Horiz. % 101.23% 103.09% 98.15% 101.23% 83.95% 98.15% 100.00%
P/EPS 13.15 13.01 12.68 13.17 11.00 12.45 12.83 1.65%
  QoQ % 1.08% 2.60% -3.72% 19.73% -11.65% -2.96% -
  Horiz. % 102.49% 101.40% 98.83% 102.65% 85.74% 97.04% 100.00%
EY 7.60 7.68 7.89 7.59 9.09 8.03 7.80 -1.71%
  QoQ % -1.04% -2.66% 3.95% -16.50% 13.20% 2.95% -
  Horiz. % 97.44% 98.46% 101.15% 97.31% 116.54% 102.95% 100.00%
DY 5.43 3.75 3.92 4.96 6.07 4.46 6.41 -10.44%
  QoQ % 44.80% -4.34% -20.97% -18.29% 36.10% -30.42% -
  Horiz. % 84.71% 58.50% 61.15% 77.38% 94.70% 69.58% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers