Highlights

[MEDIA] YoY Quarter Result on 2013-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     121.73%    YoY -     5.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 349,551 365,819 388,580 466,274 447,623 421,672 394,947 -2.01%
  YoY % -4.45% -5.86% -16.66% 4.17% 6.15% 6.77% -
  Horiz. % 88.51% 92.62% 98.39% 118.06% 113.34% 106.77% 100.00%
PBT 29,841 57,336 48,988 81,247 77,155 60,548 62,924 -11.68%
  YoY % -47.95% 17.04% -39.70% 5.30% 27.43% -3.78% -
  Horiz. % 47.42% 91.12% 77.85% 129.12% 122.62% 96.22% 100.00%
Tax -5,468 -15,036 -12,459 -20,623 -19,777 -15,454 -23,017 -21.28%
  YoY % 63.63% -20.68% 39.59% -4.28% -27.97% 32.86% -
  Horiz. % 23.76% 65.33% 54.13% 89.60% 85.92% 67.14% 100.00%
NP 24,373 42,300 36,529 60,624 57,378 45,094 39,907 -7.88%
  YoY % -42.38% 15.80% -39.74% 5.66% 27.24% 13.00% -
  Horiz. % 61.07% 106.00% 91.54% 151.91% 143.78% 113.00% 100.00%
NP to SH 27,917 43,944 35,830 60,103 56,761 44,439 36,653 -4.43%
  YoY % -36.47% 22.65% -40.39% 5.89% 27.73% 21.24% -
  Horiz. % 76.17% 119.89% 97.75% 163.98% 154.86% 121.24% 100.00%
Tax Rate 18.32 % 26.22 % 25.43 % 25.38 % 25.63 % 25.52 % 36.58 % -10.88%
  YoY % -30.13% 3.11% 0.20% -0.98% 0.43% -30.24% -
  Horiz. % 50.08% 71.68% 69.52% 69.38% 70.07% 69.76% 100.00%
Total Cost 325,178 323,519 352,051 405,650 390,245 376,578 355,040 -1.45%
  YoY % 0.51% -8.10% -13.21% 3.95% 3.63% 6.07% -
  Horiz. % 91.59% 91.12% 99.16% 114.25% 109.92% 106.07% 100.00%
Net Worth 1,610,322 1,600,117 1,640,438 1,576,397 145,583,776 1,378,863 1,062,350 7.17%
  YoY % 0.64% -2.46% 4.06% -98.92% 10,458.24% 29.79% -
  Horiz. % 151.58% 150.62% 154.42% 148.39% 13,703.93% 129.79% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 22,183 33,275 33,175 32,664 32,265 - - -
  YoY % -33.33% 0.30% 1.57% 1.24% 0.00% 0.00% -
  Horiz. % 68.75% 103.13% 102.82% 101.24% 100.00% - -
Div Payout % 79.46 % 75.72 % 92.59 % 54.35 % 56.85 % - % - % -
  YoY % 4.94% -18.22% 70.36% -4.40% 0.00% 0.00% -
  Horiz. % 139.77% 133.19% 162.87% 95.60% 100.00% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,610,322 1,600,117 1,640,438 1,576,397 145,583,776 1,378,863 1,062,350 7.17%
  YoY % 0.64% -2.46% 4.06% -98.92% 10,458.24% 29.79% -
  Horiz. % 151.58% 150.62% 154.42% 148.39% 13,703.93% 129.79% 100.00%
NOSH 1,109,190 1,109,190 1,105,864 1,088,822 1,075,530 1,045,623 977,413 2.13%
  YoY % 0.00% 0.30% 1.57% 1.24% 2.86% 6.98% -
  Horiz. % 113.48% 113.48% 113.14% 111.40% 110.04% 106.98% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.97 % 11.56 % 9.40 % 13.00 % 12.82 % 10.69 % 10.10 % -5.99%
  YoY % -39.71% 22.98% -27.69% 1.40% 19.93% 5.84% -
  Horiz. % 69.01% 114.46% 93.07% 128.71% 126.93% 105.84% 100.00%
ROE 1.73 % 2.75 % 2.18 % 3.81 % 0.04 % 3.22 % 3.45 % -10.86%
  YoY % -37.09% 26.15% -42.78% 9,425.00% -98.76% -6.67% -
  Horiz. % 50.14% 79.71% 63.19% 110.43% 1.16% 93.33% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 31.51 32.98 35.14 42.82 41.62 40.33 40.41 -4.06%
  YoY % -4.46% -6.15% -17.94% 2.88% 3.20% -0.20% -
  Horiz. % 77.98% 81.61% 86.96% 105.96% 102.99% 99.80% 100.00%
EPS 2.52 3.96 3.24 5.52 5.28 4.25 3.75 -6.40%
  YoY % -36.36% 22.22% -41.30% 4.55% 24.24% 13.33% -
  Horiz. % 67.20% 105.60% 86.40% 147.20% 140.80% 113.33% 100.00%
DPS 2.00 3.00 3.00 3.00 3.00 0.00 0.00 -
  YoY % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 100.00% 100.00% 100.00% 100.00% - -
NAPS 1.4518 1.4426 1.4834 1.4478 135.3600 1.3187 1.0869 4.94%
  YoY % 0.64% -2.75% 2.46% -98.93% 10,164.66% 21.33% -
  Horiz. % 133.57% 132.73% 136.48% 133.20% 12,453.77% 121.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 31.51 32.98 35.03 42.04 40.36 38.02 35.61 -2.02%
  YoY % -4.46% -5.85% -16.67% 4.16% 6.15% 6.77% -
  Horiz. % 88.49% 92.61% 98.37% 118.06% 113.34% 106.77% 100.00%
EPS 2.52 3.96 3.23 5.42 5.12 4.01 3.30 -4.39%
  YoY % -36.36% 22.60% -40.41% 5.86% 27.68% 21.52% -
  Horiz. % 76.36% 120.00% 97.88% 164.24% 155.15% 121.52% 100.00%
DPS 2.00 3.00 2.99 2.94 2.91 0.00 0.00 -
  YoY % -33.33% 0.33% 1.70% 1.03% 0.00% 0.00% -
  Horiz. % 68.73% 103.09% 102.75% 101.03% 100.00% - -
NAPS 1.4518 1.4426 1.4790 1.4212 131.2523 1.2431 0.9578 7.17%
  YoY % 0.64% -2.46% 4.07% -98.92% 10,458.47% 29.79% -
  Horiz. % 151.58% 150.62% 154.42% 148.38% 13,703.52% 129.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.3800 1.4600 2.5800 2.8000 2.2100 2.9000 2.1100 -
P/RPS 4.38 4.43 7.34 6.54 5.31 7.19 5.22 -2.88%
  YoY % -1.13% -39.65% 12.23% 23.16% -26.15% 37.74% -
  Horiz. % 83.91% 84.87% 140.61% 125.29% 101.72% 137.74% 100.00%
P/EPS 54.83 36.85 79.63 50.72 41.88 68.24 56.27 -0.43%
  YoY % 48.79% -53.72% 57.00% 21.11% -38.63% 21.27% -
  Horiz. % 97.44% 65.49% 141.51% 90.14% 74.43% 121.27% 100.00%
EY 1.82 2.71 1.26 1.97 2.39 1.47 1.78 0.37%
  YoY % -32.84% 115.08% -36.04% -17.57% 62.59% -17.42% -
  Horiz. % 102.25% 152.25% 70.79% 110.67% 134.27% 82.58% 100.00%
DY 1.45 2.05 1.16 1.07 1.36 0.00 0.00 -
  YoY % -29.27% 76.72% 8.41% -21.32% 0.00% 0.00% -
  Horiz. % 106.62% 150.74% 85.29% 78.68% 100.00% - -
P/NAPS 0.95 1.01 1.74 1.93 0.02 2.20 1.94 -11.21%
  YoY % -5.94% -41.95% -9.84% 9,550.00% -99.09% 13.40% -
  Horiz. % 48.97% 52.06% 89.69% 99.48% 1.03% 113.40% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 11/08/16 13/08/15 14/08/14 28/08/13 14/08/12 24/08/11 24/08/10 -
Price 1.4700 1.1400 2.3900 2.5500 2.4500 2.7600 2.1200 -
P/RPS 4.66 3.46 6.80 5.95 5.89 6.84 5.25 -1.97%
  YoY % 34.68% -49.12% 14.29% 1.02% -13.89% 30.29% -
  Horiz. % 88.76% 65.90% 129.52% 113.33% 112.19% 130.29% 100.00%
P/EPS 58.41 28.77 73.77 46.20 46.42 64.94 56.53 0.55%
  YoY % 103.02% -61.00% 59.68% -0.47% -28.52% 14.88% -
  Horiz. % 103.33% 50.89% 130.50% 81.73% 82.12% 114.88% 100.00%
EY 1.71 3.48 1.36 2.16 2.15 1.54 1.77 -0.57%
  YoY % -50.86% 155.88% -37.04% 0.47% 39.61% -12.99% -
  Horiz. % 96.61% 196.61% 76.84% 122.03% 121.47% 87.01% 100.00%
DY 1.36 2.63 1.26 1.18 1.22 0.00 0.00 -
  YoY % -48.29% 108.73% 6.78% -3.28% 0.00% 0.00% -
  Horiz. % 111.48% 215.57% 103.28% 96.72% 100.00% - -
P/NAPS 1.01 0.79 1.61 1.76 0.02 2.09 1.95 -10.38%
  YoY % 27.85% -50.93% -8.52% 8,700.00% -99.04% 7.18% -
  Horiz. % 51.79% 40.51% 82.56% 90.26% 1.03% 107.18% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

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