Highlights

[MEDIA] YoY Cumulative Quarter Result on 2013-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 18-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     72.83%    YoY -     10.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 970,374 1,060,576 1,122,282 1,271,387 1,220,118 1,193,329 1,135,372 -2.58%
  YoY % -8.51% -5.50% -11.73% 4.20% 2.24% 5.10% -
  Horiz. % 85.47% 93.41% 98.85% 111.98% 107.46% 105.10% 100.00%
PBT -61,070 144,302 142,197 203,382 184,569 180,825 215,927 -
  YoY % -142.32% 1.48% -30.08% 10.19% 2.07% -16.26% -
  Horiz. % -28.28% 66.83% 65.85% 94.19% 85.48% 83.74% 100.00%
Tax -10,579 -37,552 -35,528 -50,898 -46,875 -46,457 -55,464 -24.11%
  YoY % 71.83% -5.70% 30.20% -8.58% -0.90% 16.24% -
  Horiz. % 19.07% 67.71% 64.06% 91.77% 84.51% 83.76% 100.00%
NP -71,649 106,750 106,669 152,484 137,694 134,368 160,463 -
  YoY % -167.12% 0.08% -30.05% 10.74% 2.48% -16.26% -
  Horiz. % -44.65% 66.53% 66.48% 95.03% 85.81% 83.74% 100.00%
NP to SH -64,194 106,989 105,022 150,726 136,148 132,604 154,094 -
  YoY % -160.00% 1.87% -30.32% 10.71% 2.67% -13.95% -
  Horiz. % -41.66% 69.43% 68.15% 97.81% 88.35% 86.05% 100.00%
Tax Rate - % 26.02 % 24.99 % 25.03 % 25.40 % 25.69 % 25.69 % -
  YoY % 0.00% 4.12% -0.16% -1.46% -1.13% 0.00% -
  Horiz. % 0.00% 101.28% 97.28% 97.43% 98.87% 100.00% 100.00%
Total Cost 1,042,023 953,826 1,015,613 1,118,903 1,082,424 1,058,961 974,909 1.11%
  YoY % 9.25% -6.08% -9.23% 3.37% 2.22% 8.62% -
  Horiz. % 106.88% 97.84% 104.18% 114.77% 111.03% 108.62% 100.00%
Net Worth 1,478,772 1,610,987 1,649,176 1,611,709 143,034,777 1,348,490 1,145,162 4.35%
  YoY % -8.21% -2.32% 2.32% -98.87% 10,507.03% 17.76% -
  Horiz. % 129.13% 140.68% 144.01% 140.74% 12,490.34% 117.76% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 44,367 55,459 66,329 65,485 64,594 115,399 39,410 1.99%
  YoY % -20.00% -16.39% 1.29% 1.38% -44.02% 192.81% -
  Horiz. % 112.58% 140.72% 168.31% 166.16% 163.90% 292.81% 100.00%
Div Payout % - % 51.84 % 63.16 % 43.45 % 47.44 % 87.03 % 25.58 % -
  YoY % 0.00% -17.92% 45.36% -8.41% -45.49% 240.23% -
  Horiz. % 0.00% 202.66% 246.91% 169.86% 185.46% 340.23% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,478,772 1,610,987 1,649,176 1,611,709 143,034,777 1,348,490 1,145,162 4.35%
  YoY % -8.21% -2.32% 2.32% -98.87% 10,507.03% 17.76% -
  Horiz. % 129.13% 140.68% 144.01% 140.74% 12,490.34% 117.76% 100.00%
NOSH 1,109,190 1,109,190 1,105,494 1,091,426 1,076,582 1,049,082 985,255 1.99%
  YoY % 0.00% 0.33% 1.29% 1.38% 2.62% 6.48% -
  Horiz. % 112.58% 112.58% 112.20% 110.78% 109.27% 106.48% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -7.38 % 10.07 % 9.50 % 11.99 % 11.29 % 11.26 % 14.13 % -
  YoY % -173.29% 6.00% -20.77% 6.20% 0.27% -20.31% -
  Horiz. % -52.23% 71.27% 67.23% 84.85% 79.90% 79.69% 100.00%
ROE -4.34 % 6.64 % 6.37 % 9.35 % 0.10 % 9.83 % 13.46 % -
  YoY % -165.36% 4.24% -31.87% 9,250.00% -98.98% -26.97% -
  Horiz. % -32.24% 49.33% 47.33% 69.47% 0.74% 73.03% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 87.48 95.62 101.52 116.49 113.33 113.75 115.24 -4.49%
  YoY % -8.51% -5.81% -12.85% 2.79% -0.37% -1.29% -
  Horiz. % 75.91% 82.97% 88.09% 101.08% 98.34% 98.71% 100.00%
EPS -5.79 9.65 9.50 13.81 12.65 12.64 15.64 -
  YoY % -160.00% 1.58% -31.21% 9.17% 0.08% -19.18% -
  Horiz. % -37.02% 61.70% 60.74% 88.30% 80.88% 80.82% 100.00%
DPS 4.00 5.00 6.00 6.00 6.00 11.00 4.00 -
  YoY % -20.00% -16.67% 0.00% 0.00% -45.45% 175.00% -
  Horiz. % 100.00% 125.00% 150.00% 150.00% 150.00% 275.00% 100.00%
NAPS 1.3332 1.4524 1.4918 1.4767 132.8600 1.2854 1.1623 2.31%
  YoY % -8.21% -2.64% 1.02% -98.89% 10,236.08% 10.59% -
  Horiz. % 114.70% 124.96% 128.35% 127.05% 11,430.78% 110.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 87.48 95.62 101.18 114.62 110.00 107.59 102.36 -2.58%
  YoY % -8.51% -5.50% -11.73% 4.20% 2.24% 5.11% -
  Horiz. % 85.46% 93.42% 98.85% 111.98% 107.46% 105.11% 100.00%
EPS -5.79 9.65 9.47 13.59 12.27 11.96 13.89 -
  YoY % -160.00% 1.90% -30.32% 10.76% 2.59% -13.89% -
  Horiz. % -41.68% 69.47% 68.18% 97.84% 88.34% 86.11% 100.00%
DPS 4.00 5.00 5.98 5.90 5.82 10.40 3.55 2.01%
  YoY % -20.00% -16.39% 1.36% 1.37% -44.04% 192.96% -
  Horiz. % 112.68% 140.85% 168.45% 166.20% 163.94% 292.96% 100.00%
NAPS 1.3332 1.4524 1.4868 1.4531 128.9542 1.2157 1.0324 4.35%
  YoY % -8.21% -2.31% 2.32% -98.87% 10,507.40% 17.75% -
  Horiz. % 129.14% 140.68% 144.01% 140.75% 12,490.72% 117.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.3200 1.2000 2.2300 2.7100 2.3300 2.2000 2.1600 -
P/RPS 1.51 1.26 2.20 2.33 2.06 1.93 1.87 -3.50%
  YoY % 19.84% -42.73% -5.58% 13.11% 6.74% 3.21% -
  Horiz. % 80.75% 67.38% 117.65% 124.60% 110.16% 103.21% 100.00%
P/EPS -22.81 12.44 23.47 19.62 18.42 17.41 13.81 -
  YoY % -283.36% -47.00% 19.62% 6.51% 5.80% 26.07% -
  Horiz. % -165.17% 90.08% 169.95% 142.07% 133.38% 126.07% 100.00%
EY -4.38 8.04 4.26 5.10 5.43 5.75 7.24 -
  YoY % -154.48% 88.73% -16.47% -6.08% -5.57% -20.58% -
  Horiz. % -60.50% 111.05% 58.84% 70.44% 75.00% 79.42% 100.00%
DY 3.03 4.17 2.69 2.21 2.58 5.00 1.85 8.56%
  YoY % -27.34% 55.02% 21.72% -14.34% -48.40% 170.27% -
  Horiz. % 163.78% 225.41% 145.41% 119.46% 139.46% 270.27% 100.00%
P/NAPS 0.99 0.83 1.49 1.84 0.02 1.71 1.86 -9.97%
  YoY % 19.28% -44.30% -19.02% 9,100.00% -98.83% -8.06% -
  Horiz. % 53.23% 44.62% 80.11% 98.92% 1.08% 91.94% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 19/11/15 06/11/14 18/11/13 22/11/12 18/11/11 16/11/10 -
Price 1.2100 1.3400 1.9100 2.6700 2.4400 2.6000 2.2200 -
P/RPS 1.38 1.40 1.88 2.29 2.15 2.29 1.93 -5.43%
  YoY % -1.43% -25.53% -17.90% 6.51% -6.11% 18.65% -
  Horiz. % 71.50% 72.54% 97.41% 118.65% 111.40% 118.65% 100.00%
P/EPS -20.91 13.89 20.11 19.33 19.29 20.57 14.19 -
  YoY % -250.54% -30.93% 4.04% 0.21% -6.22% 44.96% -
  Horiz. % -147.36% 97.89% 141.72% 136.22% 135.94% 144.96% 100.00%
EY -4.78 7.20 4.97 5.17 5.18 4.86 7.05 -
  YoY % -166.39% 44.87% -3.87% -0.19% 6.58% -31.06% -
  Horiz. % -67.80% 102.13% 70.50% 73.33% 73.48% 68.94% 100.00%
DY 3.31 3.73 3.14 2.25 2.46 4.23 1.80 10.68%
  YoY % -11.26% 18.79% 39.56% -8.54% -41.84% 135.00% -
  Horiz. % 183.89% 207.22% 174.44% 125.00% 136.67% 235.00% 100.00%
P/NAPS 0.91 0.92 1.28 1.81 0.02 2.02 1.91 -11.61%
  YoY % -1.09% -28.12% -29.28% 8,950.00% -99.01% 5.76% -
  Horiz. % 47.64% 48.17% 67.02% 94.76% 1.05% 105.76% 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
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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