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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. A ZOOM Meeting With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
PARTNERS & BROKERS