Highlights

[MEDIA] YoY Annualized Quarter 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 -     -48.20%    YoY -     30.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,216,252 1,317,556 1,404,120 1,463,344 1,341,136 1,416,756 1,294,688 -1.04%
  YoY % -7.69% -6.16% -4.05% 9.11% -5.34% 9.43% -
  Horiz. % 93.94% 101.77% 108.45% 113.03% 103.59% 109.43% 100.00%
PBT 85,168 103,220 145,468 146,568 114,896 190,244 234,668 -15.53%
  YoY % -17.49% -29.04% -0.75% 27.57% -39.61% -18.93% -
  Horiz. % 36.29% 43.99% 61.99% 62.46% 48.96% 81.07% 100.00%
Tax -16,208 -25,816 -35,220 -35,448 -29,288 -49,540 -47,168 -16.30%
  YoY % 37.22% 26.70% 0.64% -21.03% 40.88% -5.03% -
  Horiz. % 34.36% 54.73% 74.67% 75.15% 62.09% 105.03% 100.00%
NP 68,960 77,404 110,248 111,120 85,608 140,704 187,500 -15.34%
  YoY % -10.91% -29.79% -0.78% 29.80% -39.16% -24.96% -
  Horiz. % 36.78% 41.28% 58.80% 59.26% 45.66% 75.04% 100.00%
NP to SH 68,984 75,532 108,064 108,428 83,064 139,172 182,288 -14.94%
  YoY % -8.67% -30.10% -0.34% 30.54% -40.32% -23.65% -
  Horiz. % 37.84% 41.44% 59.28% 59.48% 45.57% 76.35% 100.00%
Tax Rate 19.03 % 25.01 % 24.21 % 24.19 % 25.49 % 26.04 % 20.10 % -0.91%
  YoY % -23.91% 3.30% 0.08% -5.10% -2.11% 29.55% -
  Horiz. % 94.68% 124.43% 120.45% 120.35% 126.82% 129.55% 100.00%
Total Cost 1,147,292 1,240,152 1,293,872 1,352,224 1,255,528 1,276,052 1,107,188 0.59%
  YoY % -7.49% -4.15% -4.32% 7.70% -1.61% 15.25% -
  Horiz. % 103.62% 112.01% 116.86% 122.13% 113.40% 115.25% 100.00%
Net Worth 1,637,941 1,611,653 1,654,592 1,582,506 1,392,420 1,315,403 102,375,987 -49.77%
  YoY % 1.63% -2.60% 4.56% 13.65% 5.86% -98.72% -
  Horiz. % 1.60% 1.57% 1.62% 1.55% 1.36% 1.28% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,637,941 1,611,653 1,654,592 1,582,506 1,392,420 1,315,403 102,375,987 -49.77%
  YoY % 1.63% -2.60% 4.56% 13.65% 5.86% -98.72% -
  Horiz. % 1.60% 1.57% 1.62% 1.55% 1.36% 1.28% 100.00%
NOSH 1,109,190 1,109,190 1,102,693 1,084,280 1,071,752 1,035,505 975,845 2.16%
  YoY % 0.00% 0.59% 1.70% 1.17% 3.50% 6.11% -
  Horiz. % 113.66% 113.66% 113.00% 111.11% 109.83% 106.11% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.67 % 5.87 % 7.85 % 7.59 % 6.38 % 9.93 % 14.48 % -14.45%
  YoY % -3.41% -25.22% 3.43% 18.97% -35.75% -31.42% -
  Horiz. % 39.16% 40.54% 54.21% 52.42% 44.06% 68.58% 100.00%
ROE 4.21 % 4.69 % 6.53 % 6.85 % 5.97 % 10.58 % 0.18 % 69.03%
  YoY % -10.23% -28.18% -4.67% 14.74% -43.57% 5,777.78% -
  Horiz. % 2,338.89% 2,605.56% 3,627.78% 3,805.56% 3,316.67% 5,877.78% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 109.65 118.79 127.34 134.96 125.13 136.82 132.67 -3.12%
  YoY % -7.69% -6.71% -5.65% 7.86% -8.54% 3.13% -
  Horiz. % 82.65% 89.54% 95.98% 101.73% 94.32% 103.13% 100.00%
EPS 6.20 6.80 9.80 10.00 7.72 13.44 18.68 -16.78%
  YoY % -8.82% -30.61% -2.00% 29.53% -42.56% -28.05% -
  Horiz. % 33.19% 36.40% 52.46% 53.53% 41.33% 71.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4767 1.4530 1.5005 1.4595 1.2992 1.2703 104.9100 -50.83%
  YoY % 1.63% -3.17% 2.81% 12.34% 2.28% -98.79% -
  Horiz. % 1.41% 1.38% 1.43% 1.39% 1.24% 1.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 109.65 118.79 126.59 131.93 120.91 127.73 116.72 -1.04%
  YoY % -7.69% -6.16% -4.05% 9.11% -5.34% 9.43% -
  Horiz. % 93.94% 101.77% 108.46% 113.03% 103.59% 109.43% 100.00%
EPS 6.20 6.80 9.74 9.78 7.49 12.55 16.43 -14.98%
  YoY % -8.82% -30.18% -0.41% 30.57% -40.32% -23.62% -
  Horiz. % 37.74% 41.39% 59.28% 59.53% 45.59% 76.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4767 1.4530 1.4917 1.4267 1.2553 1.1859 92.2980 -49.77%
  YoY % 1.63% -2.59% 4.56% 13.65% 5.85% -98.72% -
  Horiz. % 1.60% 1.57% 1.62% 1.55% 1.36% 1.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.4600 1.7000 2.3600 2.4000 2.6800 2.5700 2.1500 -
P/RPS 1.33 1.43 1.85 1.78 2.14 1.88 1.62 -3.23%
  YoY % -6.99% -22.70% 3.93% -16.82% 13.83% 16.05% -
  Horiz. % 82.10% 88.27% 114.20% 109.88% 132.10% 116.05% 100.00%
P/EPS 23.48 24.96 24.08 24.00 34.58 19.12 11.51 12.60%
  YoY % -5.93% 3.65% 0.33% -30.60% 80.86% 66.12% -
  Horiz. % 204.00% 216.85% 209.21% 208.51% 300.43% 166.12% 100.00%
EY 4.26 4.01 4.15 4.17 2.89 5.23 8.69 -11.19%
  YoY % 6.23% -3.37% -0.48% 44.29% -44.74% -39.82% -
  Horiz. % 49.02% 46.14% 47.76% 47.99% 33.26% 60.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.99 1.17 1.57 1.64 2.06 2.02 0.02 91.50%
  YoY % -15.38% -25.48% -4.27% -20.39% 1.98% 10,000.00% -
  Horiz. % 4,950.00% 5,850.00% 7,850.00% 8,200.00% 10,300.00% 10,100.00% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 12/05/16 14/05/15 08/05/14 07/05/13 16/05/12 12/05/11 19/05/10 -
Price 1.4200 1.6700 2.4500 2.6200 2.4000 2.6800 2.0900 -
P/RPS 1.30 1.41 1.92 1.94 1.92 1.96 1.58 -3.20%
  YoY % -7.80% -26.56% -1.03% 1.04% -2.04% 24.05% -
  Horiz. % 82.28% 89.24% 121.52% 122.78% 121.52% 124.05% 100.00%
P/EPS 22.83 24.52 25.00 26.20 30.97 19.94 11.19 12.61%
  YoY % -6.89% -1.92% -4.58% -15.40% 55.32% 78.19% -
  Horiz. % 204.02% 219.12% 223.41% 234.14% 276.76% 178.19% 100.00%
EY 4.38 4.08 4.00 3.82 3.23 5.01 8.94 -11.20%
  YoY % 7.35% 2.00% 4.71% 18.27% -35.53% -43.96% -
  Horiz. % 48.99% 45.64% 44.74% 42.73% 36.13% 56.04% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.96 1.15 1.63 1.80 1.85 2.11 0.02 90.52%
  YoY % -16.52% -29.45% -9.44% -2.70% -12.32% 10,450.00% -
  Horiz. % 4,800.00% 5,750.00% 8,150.00% 9,000.00% 9,250.00% 10,550.00% 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.
 


 

247  285  522  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.16+0.025 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.37-0.14 
 HSI-H8K 0.155+0.045 
 TDM 0.315+0.015 
 SUPERMX 1.44+0.13 
 KNM 0.335+0.02 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers