Highlights

[MEDIA] YoY Cumulative 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 -     -87.05%    YoY -     30.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 304,063 329,389 351,030 365,836 335,284 354,189 323,672 -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 21,292 25,805 36,367 36,642 28,724 47,561 58,667 -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 -4,052 -6,454 -8,805 -8,862 -7,322 -12,385 -11,792 -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 17,240 19,351 27,562 27,780 21,402 35,176 46,875 -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 17,246 18,883 27,016 27,107 20,766 34,793 45,572 -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 286,823 310,038 323,468 338,056 313,882 319,013 276,797 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 1.05 % 1.17 % 1.63 % 1.71 % 1.49 % 2.65 % 0.04 % 72.31%
  YoY % -10.26% -28.22% -4.68% 14.77% -43.77% 6,525.00% -
  Horiz. % 2,625.00% 2,925.00% 4,075.00% 4,275.00% 3,725.00% 6,625.00% 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 27.41 29.70 31.83 33.74 31.28 34.20 33.17 -3.13%
  YoY % -7.71% -6.69% -5.66% 7.86% -8.54% 3.11% -
  Horiz. % 82.63% 89.54% 95.96% 101.72% 94.30% 103.11% 100.00%
EPS 1.55 1.70 2.45 2.50 1.93 3.36 4.67 -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 27.41 29.70 31.65 32.98 30.23 31.93 29.18 -1.04%
  YoY % -7.71% -6.16% -4.03% 9.10% -5.32% 9.42% -
  Horiz. % 93.93% 101.78% 108.46% 113.02% 103.60% 109.42% 100.00%
EPS 1.55 1.70 2.44 2.44 1.87 3.14 4.11 -14.99%
  YoY % -8.82% -30.33% 0.00% 30.48% -40.45% -23.60% -
  Horiz. % 37.71% 41.36% 59.37% 59.37% 45.50% 76.40% 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 5.33 5.72 7.41 7.11 8.57 7.51 6.48 -3.20%
  YoY % -6.82% -22.81% 4.22% -17.04% 14.11% 15.90% -
  Horiz. % 82.25% 88.27% 114.35% 109.72% 132.25% 115.90% 100.00%
P/EPS 93.90 99.86 96.33 96.00 138.32 76.49 46.04 12.60%
  YoY % -5.97% 3.66% 0.34% -30.60% 80.83% 66.14% -
  Horiz. % 203.95% 216.90% 209.23% 208.51% 300.43% 166.14% 100.00%
EY 1.06 1.00 1.04 1.04 0.72 1.31 2.17 -11.25%
  YoY % 6.00% -3.85% 0.00% 44.44% -45.04% -39.63% -
  Horiz. % 48.85% 46.08% 47.93% 47.93% 33.18% 60.37% 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 5.18 5.62 7.70 7.77 7.67 7.84 6.30 -3.21%
  YoY % -7.83% -27.01% -0.90% 1.30% -2.17% 24.44% -
  Horiz. % 82.22% 89.21% 122.22% 123.33% 121.75% 124.44% 100.00%
P/EPS 91.33 98.10 100.00 104.80 123.87 79.76 44.75 12.61%
  YoY % -6.90% -1.90% -4.58% -15.40% 55.30% 78.23% -
  Horiz. % 204.09% 219.22% 223.46% 234.19% 276.80% 178.23% 100.00%
EY 1.09 1.02 1.00 0.95 0.81 1.25 2.23 -11.24%
  YoY % 6.86% 2.00% 5.26% 17.28% -35.20% -43.95% -
  Horiz. % 48.88% 45.74% 44.84% 42.60% 36.32% 56.05% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers