Highlights

[MEDIA] YoY Annualized Quarter Result on 2013-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     60.86%    YoY -     12.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,307,228 1,390,416 1,485,368 1,664,220 1,565,814 1,551,722 1,437,238 -1.57%
  YoY % -5.98% -6.39% -10.75% 6.28% 0.91% 7.97% -
  Horiz. % 90.95% 96.74% 103.35% 115.79% 108.95% 107.97% 100.00%
PBT 102,266 166,280 170,710 235,778 211,758 216,218 243,182 -13.43%
  YoY % -38.50% -2.60% -27.60% 11.34% -2.06% -11.09% -
  Horiz. % 42.05% 68.38% 70.20% 96.96% 87.08% 88.91% 100.00%
Tax -19,040 -42,980 -42,528 -58,970 -54,198 -55,678 -69,618 -19.42%
  YoY % 55.70% -1.06% 27.88% -8.80% 2.66% 20.02% -
  Horiz. % 27.35% 61.74% 61.09% 84.71% 77.85% 79.98% 100.00%
NP 83,226 123,300 128,182 176,808 157,560 160,540 173,564 -11.52%
  YoY % -32.50% -3.81% -27.50% 12.22% -1.86% -7.50% -
  Horiz. % 47.95% 71.04% 73.85% 101.87% 90.78% 92.50% 100.00%
NP to SH 90,326 125,652 125,692 174,420 155,054 158,464 164,450 -9.50%
  YoY % -28.11% -0.03% -27.94% 12.49% -2.15% -3.64% -
  Horiz. % 54.93% 76.41% 76.43% 106.06% 94.29% 96.36% 100.00%
Tax Rate 18.62 % 25.85 % 24.91 % 25.01 % 25.59 % 25.75 % 28.63 % -6.91%
  YoY % -27.97% 3.77% -0.40% -2.27% -0.62% -10.06% -
  Horiz. % 65.04% 90.29% 87.01% 87.36% 89.38% 89.94% 100.00%
Total Cost 1,224,002 1,267,116 1,357,186 1,487,412 1,408,254 1,391,182 1,263,674 -0.53%
  YoY % -3.40% -6.64% -8.76% 5.62% 1.23% 10.09% -
  Horiz. % 96.86% 100.27% 107.40% 117.71% 111.44% 110.09% 100.00%
Net Worth 1,610,322 1,600,117 1,638,413 1,578,283 145,648,110 1,378,406 1,061,405 7.19%
  YoY % 0.64% -2.34% 3.81% -98.92% 10,466.41% 29.87% -
  Horiz. % 151.72% 150.75% 154.36% 148.70% 13,722.19% 129.87% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 44,367 66,551 66,269 65,407 64,560 - - -
  YoY % -33.33% 0.42% 1.32% 1.31% 0.00% 0.00% -
  Horiz. % 68.72% 103.08% 102.65% 101.31% 100.00% - -
Div Payout % 49.12 % 52.96 % 52.72 % 37.50 % 41.64 % - % - % -
  YoY % -7.25% 0.46% 40.59% -9.94% 0.00% 0.00% -
  Horiz. % 117.96% 127.19% 126.61% 90.06% 100.00% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,610,322 1,600,117 1,638,413 1,578,283 145,648,110 1,378,406 1,061,405 7.19%
  YoY % 0.64% -2.34% 3.81% -98.92% 10,466.41% 29.87% -
  Horiz. % 151.72% 150.75% 154.36% 148.70% 13,722.19% 129.87% 100.00%
NOSH 1,109,190 1,109,190 1,104,499 1,090,125 1,076,005 1,045,277 976,543 2.14%
  YoY % 0.00% 0.42% 1.32% 1.31% 2.94% 7.04% -
  Horiz. % 113.58% 113.58% 113.10% 111.63% 110.19% 107.04% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.37 % 8.87 % 8.63 % 10.62 % 10.06 % 10.35 % 12.08 % -10.11%
  YoY % -28.18% 2.78% -18.74% 5.57% -2.80% -14.32% -
  Horiz. % 52.73% 73.43% 71.44% 87.91% 83.28% 85.68% 100.00%
ROE 5.61 % 7.85 % 7.67 % 11.05 % 0.11 % 11.50 % 15.49 % -15.56%
  YoY % -28.54% 2.35% -30.59% 9,945.46% -99.04% -25.76% -
  Horiz. % 36.22% 50.68% 49.52% 71.34% 0.71% 74.24% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 117.85 125.35 134.48 152.66 145.52 148.45 147.18 -3.63%
  YoY % -5.98% -6.79% -11.91% 4.91% -1.97% 0.86% -
  Horiz. % 80.07% 85.17% 91.37% 103.72% 98.87% 100.86% 100.00%
EPS 8.14 11.32 11.38 16.00 14.40 15.16 16.84 -11.40%
  YoY % -28.09% -0.53% -28.88% 11.11% -5.01% -9.98% -
  Horiz. % 48.34% 67.22% 67.58% 95.01% 85.51% 90.02% 100.00%
DPS 4.00 6.00 6.00 6.00 6.00 0.00 0.00 -
  YoY % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 100.00% 100.00% 100.00% 100.00% - -
NAPS 1.4518 1.4426 1.4834 1.4478 135.3600 1.3187 1.0869 4.94%
  YoY % 0.64% -2.75% 2.46% -98.93% 10,164.66% 21.33% -
  Horiz. % 133.57% 132.73% 136.48% 133.20% 12,453.77% 121.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 117.85 125.35 133.91 150.04 141.17 139.90 129.58 -1.57%
  YoY % -5.98% -6.39% -10.75% 6.28% 0.91% 7.96% -
  Horiz. % 90.95% 96.74% 103.34% 115.79% 108.94% 107.96% 100.00%
EPS 8.14 11.32 11.33 15.72 13.98 14.29 14.83 -9.51%
  YoY % -28.09% -0.09% -27.93% 12.45% -2.17% -3.64% -
  Horiz. % 54.89% 76.33% 76.40% 106.00% 94.27% 96.36% 100.00%
DPS 4.00 6.00 5.97 5.90 5.82 0.00 0.00 -
  YoY % -33.33% 0.50% 1.19% 1.37% 0.00% 0.00% -
  Horiz. % 68.73% 103.09% 102.58% 101.37% 100.00% - -
NAPS 1.4518 1.4426 1.4771 1.4229 131.3103 1.2427 0.9569 7.19%
  YoY % 0.64% -2.34% 3.81% -98.92% 10,466.53% 29.87% -
  Horiz. % 151.72% 150.76% 154.36% 148.70% 13,722.47% 129.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.3800 1.4600 2.5800 2.8000 2.2100 2.9000 2.1100 -
P/RPS 1.17 1.16 1.92 1.83 1.52 1.95 1.43 -3.29%
  YoY % 0.86% -39.58% 4.92% 20.39% -22.05% 36.36% -
  Horiz. % 81.82% 81.12% 134.27% 127.97% 106.29% 136.36% 100.00%
P/EPS 16.95 12.89 22.67 17.50 15.34 19.13 12.53 5.16%
  YoY % 31.50% -43.14% 29.54% 14.08% -19.81% 52.67% -
  Horiz. % 135.28% 102.87% 180.93% 139.66% 122.43% 152.67% 100.00%
EY 5.90 7.76 4.41 5.71 6.52 5.23 7.98 -4.90%
  YoY % -23.97% 75.96% -22.77% -12.42% 24.67% -34.46% -
  Horiz. % 73.93% 97.24% 55.26% 71.55% 81.70% 65.54% 100.00%
DY 2.90 4.11 2.33 2.14 2.71 0.00 0.00 -
  YoY % -29.44% 76.39% 8.88% -21.03% 0.00% 0.00% -
  Horiz. % 107.01% 151.66% 85.98% 78.97% 100.00% - -
P/NAPS 0.95 1.01 1.74 1.93 0.02 2.20 1.94 -11.21%
  YoY % -5.94% -41.95% -9.84% 9,550.00% -99.09% 13.40% -
  Horiz. % 48.97% 52.06% 89.69% 99.48% 1.03% 113.40% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 11/08/16 13/08/15 14/08/14 28/08/13 14/08/12 24/08/11 24/08/10 -
Price 1.4700 1.1400 2.3900 2.5500 2.4500 2.7600 2.1200 -
P/RPS 1.25 0.91 1.78 1.67 1.68 1.86 1.44 -2.33%
  YoY % 37.36% -48.88% 6.59% -0.60% -9.68% 29.17% -
  Horiz. % 86.81% 63.19% 123.61% 115.97% 116.67% 129.17% 100.00%
P/EPS 18.05 10.06 21.00 15.94 17.00 18.21 12.59 6.18%
  YoY % 79.42% -52.10% 31.74% -6.24% -6.64% 44.64% -
  Horiz. % 143.37% 79.90% 166.80% 126.61% 135.03% 144.64% 100.00%
EY 5.54 9.94 4.76 6.27 5.88 5.49 7.94 -5.82%
  YoY % -44.27% 108.82% -24.08% 6.63% 7.10% -30.86% -
  Horiz. % 69.77% 125.19% 59.95% 78.97% 74.06% 69.14% 100.00%
DY 2.72 5.26 2.51 2.35 2.45 0.00 0.00 -
  YoY % -48.29% 109.56% 6.81% -4.08% 0.00% 0.00% -
  Horiz. % 111.02% 214.69% 102.45% 95.92% 100.00% - -
P/NAPS 1.01 0.79 1.61 1.76 0.02 2.09 1.95 -10.38%
  YoY % 27.85% -50.93% -8.52% 8,700.00% -99.04% 7.18% -
  Horiz. % 51.79% 40.51% 82.56% 90.26% 1.03% 107.18% 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
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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