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.
 


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