Highlights

[MEDIA] YoY Annual (Unaudited) Result on 2013-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 20-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend YoY -     2.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,289,008 1,427,693 1,506,981 1,722,943 1,697,845 1,622,133 1,546,643 -2.99%
  YoY % -9.71% -5.26% -12.53% 1.48% 4.67% 4.88% -
  Horiz. % 83.34% 92.31% 97.44% 111.40% 109.78% 104.88% 100.00%
PBT -65,909 200,068 101,441 289,981 282,945 277,742 295,311 -
  YoY % -132.94% 97.23% -65.02% 2.49% 1.87% -5.95% -
  Horiz. % -22.32% 67.75% 34.35% 98.20% 95.81% 94.05% 100.00%
Tax -3,874 -61,360 -24,819 -73,565 -71,633 -69,164 -46,285 -33.84%
  YoY % 93.69% -147.23% 66.26% -2.70% -3.57% -49.43% -
  Horiz. % 8.37% 132.57% 53.62% 158.94% 154.77% 149.43% 100.00%
NP -69,783 138,708 76,622 216,416 211,312 208,578 249,026 -
  YoY % -150.31% 81.03% -64.60% 2.42% 1.31% -16.24% -
  Horiz. % -28.02% 55.70% 30.77% 86.90% 84.86% 83.76% 100.00%
NP to SH -59,198 138,717 75,528 214,165 209,312 206,585 242,294 -
  YoY % -142.68% 83.66% -64.73% 2.32% 1.32% -14.74% -
  Horiz. % -24.43% 57.25% 31.17% 88.39% 86.39% 85.26% 100.00%
Tax Rate - % 30.67 % 24.47 % 25.37 % 25.32 % 24.90 % 15.67 % -
  YoY % 0.00% 25.34% -3.55% 0.20% 1.69% 58.90% -
  Horiz. % 0.00% 195.72% 156.16% 161.90% 161.58% 158.90% 100.00%
Total Cost 1,358,791 1,288,985 1,430,359 1,506,527 1,486,533 1,413,555 1,297,617 0.77%
  YoY % 5.42% -9.88% -5.06% 1.35% 5.16% 8.93% -
  Horiz. % 104.71% 99.33% 110.23% 116.10% 114.56% 108.93% 100.00%
Net Worth 1,461,580 1,620,637 1,587,857 1,642,914 1,542,236 1,418,696 1,201,839 3.31%
  YoY % -9.81% 2.06% -3.35% 6.53% 8.71% 18.04% -
  Horiz. % 121.61% 134.85% 132.12% 136.70% 128.32% 118.04% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 88,735 110,919 121,640 152,819 139,900 167,967 59,155 6.99%
  YoY % -20.00% -8.81% -20.40% 9.23% -16.71% 183.94% -
  Horiz. % 150.00% 187.50% 205.63% 258.34% 236.50% 283.94% 100.00%
Div Payout % - % 79.96 % 161.05 % 71.36 % 66.84 % 81.31 % 24.41 % -
  YoY % 0.00% -50.35% 125.69% 6.76% -17.80% 233.10% -
  Horiz. % 0.00% 327.57% 659.77% 292.34% 273.82% 333.10% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,461,580 1,620,637 1,587,857 1,642,914 1,542,236 1,418,696 1,201,839 3.31%
  YoY % -9.81% 2.06% -3.35% 6.53% 8.71% 18.04% -
  Horiz. % 121.61% 134.85% 132.12% 136.70% 128.32% 118.04% 100.00%
NOSH 1,109,190 1,109,190 1,105,827 1,091,564 1,076,154 1,049,797 985,922 1.98%
  YoY % 0.00% 0.30% 1.31% 1.43% 2.51% 6.48% -
  Horiz. % 112.50% 112.50% 112.16% 110.72% 109.15% 106.48% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -5.41 % 9.72 % 5.08 % 12.56 % 12.45 % 12.86 % 16.10 % -
  YoY % -155.66% 91.34% -59.55% 0.88% -3.19% -20.12% -
  Horiz. % -33.60% 60.37% 31.55% 78.01% 77.33% 79.88% 100.00%
ROE -4.05 % 8.56 % 4.76 % 13.04 % 13.57 % 14.56 % 20.16 % -
  YoY % -147.31% 79.83% -63.50% -3.91% -6.80% -27.78% -
  Horiz. % -20.09% 42.46% 23.61% 64.68% 67.31% 72.22% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 116.21 128.71 136.28 157.84 157.77 154.52 156.87 -4.87%
  YoY % -9.71% -5.55% -13.66% 0.04% 2.10% -1.50% -
  Horiz. % 74.08% 82.05% 86.87% 100.62% 100.57% 98.50% 100.00%
EPS -5.34 12.51 6.83 19.62 19.45 19.68 24.58 -
  YoY % -142.69% 83.16% -65.19% 0.87% -1.17% -19.93% -
  Horiz. % -21.72% 50.90% 27.79% 79.82% 79.13% 80.07% 100.00%
DPS 8.00 10.00 11.00 14.00 13.00 16.00 6.00 4.91%
  YoY % -20.00% -9.09% -21.43% 7.69% -18.75% 166.67% -
  Horiz. % 133.33% 166.67% 183.33% 233.33% 216.67% 266.67% 100.00%
NAPS 1.3177 1.4611 1.4359 1.5051 1.4331 1.3514 1.2190 1.30%
  YoY % -9.81% 1.75% -4.60% 5.02% 6.05% 10.86% -
  Horiz. % 108.10% 119.86% 117.79% 123.47% 117.56% 110.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 116.21 128.71 135.86 155.33 153.07 146.24 139.44 -2.99%
  YoY % -9.71% -5.26% -12.53% 1.48% 4.67% 4.88% -
  Horiz. % 83.34% 92.30% 97.43% 111.40% 109.77% 104.88% 100.00%
EPS -5.34 12.51 6.81 19.31 18.87 18.62 21.84 -
  YoY % -142.69% 83.70% -64.73% 2.33% 1.34% -14.74% -
  Horiz. % -24.45% 57.28% 31.18% 88.42% 86.40% 85.26% 100.00%
DPS 8.00 10.00 10.97 13.78 12.61 15.14 5.33 7.00%
  YoY % -20.00% -8.84% -20.39% 9.28% -16.71% 184.05% -
  Horiz. % 150.09% 187.62% 205.82% 258.54% 236.59% 284.05% 100.00%
NAPS 1.3177 1.4611 1.4315 1.4812 1.3904 1.2790 1.0835 3.31%
  YoY % -9.81% 2.07% -3.36% 6.53% 8.71% 18.04% -
  Horiz. % 121.62% 134.85% 132.12% 136.71% 128.32% 118.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.1500 1.2700 1.7600 2.6200 2.3400 2.6000 2.6000 -
P/RPS 0.99 0.99 1.29 1.66 1.48 1.68 1.66 -8.25%
  YoY % 0.00% -23.26% -22.29% 12.16% -11.90% 1.20% -
  Horiz. % 59.64% 59.64% 77.71% 100.00% 89.16% 101.20% 100.00%
P/EPS -21.55 10.16 25.77 13.35 12.03 13.21 10.58 -
  YoY % -312.11% -60.57% 93.03% 10.97% -8.93% 24.86% -
  Horiz. % -203.69% 96.03% 243.57% 126.18% 113.71% 124.86% 100.00%
EY -4.64 9.85 3.88 7.49 8.31 7.57 9.45 -
  YoY % -147.11% 153.87% -48.20% -9.87% 9.78% -19.89% -
  Horiz. % -49.10% 104.23% 41.06% 79.26% 87.94% 80.11% 100.00%
DY 6.96 7.87 6.25 5.34 5.56 6.15 2.31 20.16%
  YoY % -11.56% 25.92% 17.04% -3.96% -9.59% 166.23% -
  Horiz. % 301.30% 340.69% 270.56% 231.17% 240.69% 266.23% 100.00%
P/NAPS 0.87 0.87 1.23 1.74 1.63 1.92 2.13 -13.85%
  YoY % 0.00% -29.27% -29.31% 6.75% -15.10% -9.86% -
  Horiz. % 40.85% 40.85% 57.75% 81.69% 76.53% 90.14% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 25/02/15 20/02/14 20/02/13 23/02/12 23/02/11 -
Price 1.0500 1.3200 1.7800 2.5800 2.1400 2.7100 2.3900 -
P/RPS 0.90 1.03 1.31 1.63 1.36 1.75 1.52 -8.36%
  YoY % -12.62% -21.37% -19.63% 19.85% -22.29% 15.13% -
  Horiz. % 59.21% 67.76% 86.18% 107.24% 89.47% 115.13% 100.00%
P/EPS -19.67 10.55 26.06 13.15 11.00 13.77 9.73 -
  YoY % -286.45% -59.52% 98.17% 19.55% -20.12% 41.52% -
  Horiz. % -202.16% 108.43% 267.83% 135.15% 113.05% 141.52% 100.00%
EY -5.08 9.47 3.84 7.60 9.09 7.26 10.28 -
  YoY % -153.64% 146.61% -49.47% -16.39% 25.21% -29.38% -
  Horiz. % -49.42% 92.12% 37.35% 73.93% 88.42% 70.62% 100.00%
DY 7.62 7.58 6.18 5.43 6.07 5.90 2.51 20.31%
  YoY % 0.53% 22.65% 13.81% -10.54% 2.88% 135.06% -
  Horiz. % 303.59% 301.99% 246.22% 216.33% 241.83% 235.06% 100.00%
P/NAPS 0.80 0.90 1.24 1.71 1.49 2.01 1.96 -13.86%
  YoY % -11.11% -27.42% -27.49% 14.77% -25.87% 2.55% -
  Horiz. % 40.82% 45.92% 63.27% 87.24% 76.02% 102.55% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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