Highlights

[MEDIA] QoQ TTM 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 -     -0.04%    YoY -     -0.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,503,907 1,570,764 1,630,443 1,708,137 1,722,943 1,749,114 1,747,048 -9.48%
  QoQ % -4.26% -3.66% -4.55% -0.86% -1.50% 0.12% -
  Horiz. % 86.08% 89.91% 93.33% 97.77% 98.62% 100.12% 100.00%
PBT 101,441 228,796 257,447 289,706 289,981 301,758 294,955 -50.82%
  QoQ % -55.66% -11.13% -11.14% -0.09% -3.90% 2.31% -
  Horiz. % 34.39% 77.57% 87.28% 98.22% 98.31% 102.31% 100.00%
Tax -24,819 -58,195 -65,344 -73,508 -73,565 -75,656 -74,019 -51.64%
  QoQ % 57.35% 10.94% 11.11% 0.08% 2.76% -2.21% -
  Horiz. % 33.53% 78.62% 88.28% 99.31% 99.39% 102.21% 100.00%
NP 76,622 170,601 192,103 216,198 216,416 226,102 220,936 -50.54%
  QoQ % -55.09% -11.19% -11.14% -0.10% -4.28% 2.34% -
  Horiz. % 34.68% 77.22% 86.95% 97.86% 97.95% 102.34% 100.00%
NP to SH 75,528 168,461 189,801 214,074 214,165 223,890 218,995 -50.73%
  QoQ % -55.17% -11.24% -11.34% -0.04% -4.34% 2.24% -
  Horiz. % 34.49% 76.92% 86.67% 97.75% 97.79% 102.24% 100.00%
Tax Rate 24.47 % 25.44 % 25.38 % 25.37 % 25.37 % 25.07 % 25.10 % -1.68%
  QoQ % -3.81% 0.24% 0.04% 0.00% 1.20% -0.12% -
  Horiz. % 97.49% 101.35% 101.12% 101.08% 101.08% 99.88% 100.00%
Total Cost 1,427,285 1,400,163 1,438,340 1,491,939 1,506,527 1,523,012 1,526,112 -4.35%
  QoQ % 1.94% -2.65% -3.59% -0.97% -1.08% -0.20% -
  Horiz. % 93.52% 91.75% 94.25% 97.76% 98.72% 99.80% 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 121,530 153,649 153,267 152,756 152,756 108,036 107,557 8.46%
  QoQ % -20.90% 0.25% 0.33% 0.00% 41.39% 0.45% -
  Horiz. % 112.99% 142.85% 142.50% 142.02% 142.02% 100.45% 100.00%
Div Payout % 160.91 % 91.21 % 80.75 % 71.36 % 71.33 % 48.25 % 49.11 % 120.13%
  QoQ % 76.42% 12.95% 13.16% 0.04% 47.83% -1.75% -
  Horiz. % 327.65% 185.73% 164.43% 145.31% 145.25% 98.25% 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 5.09 % 10.86 % 11.78 % 12.66 % 12.56 % 12.93 % 12.65 % -45.41%
  QoQ % -53.13% -7.81% -6.95% 0.80% -2.86% 2.21% -
  Horiz. % 40.24% 85.85% 93.12% 100.08% 99.29% 102.21% 100.00%
ROE 4.76 % 10.23 % 11.57 % 12.94 % 13.03 % 13.89 % 13.89 % -50.93%
  QoQ % -53.47% -11.58% -10.59% -0.69% -6.19% 0.00% -
  Horiz. % 34.27% 73.65% 83.30% 93.16% 93.81% 100.00% 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 136.14 142.27 147.44 154.91 157.79 160.27 160.45 -10.35%
  QoQ % -4.31% -3.51% -4.82% -1.83% -1.55% -0.11% -
  Horiz. % 84.85% 88.67% 91.89% 96.55% 98.34% 99.89% 100.00%
EPS 6.84 15.26 17.16 19.41 19.61 20.52 20.11 -51.18%
  QoQ % -55.18% -11.07% -11.59% -1.02% -4.43% 2.04% -
  Horiz. % 34.01% 75.88% 85.33% 96.52% 97.51% 102.04% 100.00%
DPS 11.00 14.00 14.00 14.00 14.00 10.00 10.00 6.54%
  QoQ % -21.43% 0.00% 0.00% 0.00% 40.00% 0.00% -
  Horiz. % 110.00% 140.00% 140.00% 140.00% 140.00% 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 135.59 141.61 146.99 154.00 155.33 157.69 157.51 -9.48%
  QoQ % -4.25% -3.66% -4.55% -0.86% -1.50% 0.11% -
  Horiz. % 86.08% 89.91% 93.32% 97.77% 98.62% 100.11% 100.00%
EPS 6.81 15.19 17.11 19.30 19.31 20.18 19.74 -50.72%
  QoQ % -55.17% -11.22% -11.35% -0.05% -4.31% 2.23% -
  Horiz. % 34.50% 76.95% 86.68% 97.77% 97.82% 102.23% 100.00%
DPS 10.96 13.85 13.82 13.77 13.77 9.74 9.70 8.46%
  QoQ % -20.87% 0.22% 0.36% 0.00% 41.38% 0.41% -
  Horiz. % 112.99% 142.78% 142.47% 141.96% 141.96% 100.41% 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 1.29 1.57 1.75 1.52 1.66 1.69 1.75 -18.35%
  QoQ % -17.83% -10.29% 15.13% -8.43% -1.78% -3.43% -
  Horiz. % 73.71% 89.71% 100.00% 86.86% 94.86% 96.57% 100.00%
P/EPS 25.74 14.62 15.03 12.16 13.36 13.21 13.92 50.49%
  QoQ % 76.06% -2.73% 23.60% -8.98% 1.14% -5.10% -
  Horiz. % 184.91% 105.03% 107.97% 87.36% 95.98% 94.90% 100.00%
EY 3.88 6.84 6.65 8.23 7.49 7.57 7.18 -33.58%
  QoQ % -43.27% 2.86% -19.20% 9.88% -1.06% 5.43% -
  Horiz. % 54.04% 95.26% 92.62% 114.62% 104.32% 105.43% 100.00%
DY 6.25 6.28 5.43 5.93 5.34 3.69 3.57 45.11%
  QoQ % -0.48% 15.65% -8.43% 11.05% 44.72% 3.36% -
  Horiz. % 175.07% 175.91% 152.10% 166.11% 149.58% 103.36% 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 1.31 1.34 1.62 1.58 1.64 1.67 1.59 -12.08%
  QoQ % -2.24% -17.28% 2.53% -3.66% -1.80% 5.03% -
  Horiz. % 82.39% 84.28% 101.89% 99.37% 103.14% 105.03% 100.00%
P/EPS 26.03 12.52 13.93 12.62 13.15 13.01 12.68 61.31%
  QoQ % 107.91% -10.12% 10.38% -4.03% 1.08% 2.60% -
  Horiz. % 205.28% 98.74% 109.86% 99.53% 103.71% 102.60% 100.00%
EY 3.84 7.99 7.18 7.92 7.60 7.68 7.89 -38.05%
  QoQ % -51.94% 11.28% -9.34% 4.21% -1.04% -2.66% -
  Horiz. % 48.67% 101.27% 91.00% 100.38% 96.32% 97.34% 100.00%
DY 6.18 7.33 5.86 5.71 5.43 3.75 3.92 35.34%
  QoQ % -15.69% 25.09% 2.63% 5.16% 44.80% -4.34% -
  Horiz. % 157.65% 186.99% 149.49% 145.66% 138.52% 95.66% 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.
 


 

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