Highlights

[MEDIA] YoY 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 -     5.68%    YoY -     8.35%
Quarter Report


View:


Show?  YoY % Horiz. %

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 316,760 365,368 379,598 439,277 437,211 417,468 416,753 -4.47%
  YoY % -13.30% -3.75% -13.59% 0.47% 4.73% 0.17% -
  Horiz. % 76.01% 87.67% 91.08% 105.40% 104.91% 100.17% 100.00%
PBT -112,203 61,162 56,842 85,493 78,690 72,716 94,336 -
  YoY % -283.45% 7.60% -33.51% 8.65% 8.22% -22.92% -
  Horiz. % -118.94% 64.83% 60.25% 90.63% 83.41% 77.08% 100.00%
Tax -1,059 -16,062 -14,264 -21,413 -19,776 -18,618 -20,655 -39.02%
  YoY % 93.41% -12.61% 33.39% -8.28% -6.22% 9.86% -
  Horiz. % 5.13% 77.76% 69.06% 103.67% 95.74% 90.14% 100.00%
NP -113,262 45,100 42,578 64,080 58,914 54,098 73,681 -
  YoY % -351.14% 5.92% -33.55% 8.77% 8.90% -26.58% -
  Horiz. % -153.72% 61.21% 57.79% 86.97% 79.96% 73.42% 100.00%
NP to SH -109,357 44,163 42,176 63,516 58,621 53,372 71,869 -
  YoY % -347.62% 4.71% -33.60% 8.35% 9.83% -25.74% -
  Horiz. % -152.16% 61.45% 58.68% 88.38% 81.57% 74.26% 100.00%
Tax Rate - % 26.26 % 25.09 % 25.05 % 25.13 % 25.60 % 21.90 % -
  YoY % 0.00% 4.66% 0.16% -0.32% -1.84% 16.89% -
  Horiz. % 0.00% 119.91% 114.57% 114.38% 114.75% 116.89% 100.00%
Total Cost 430,022 320,268 337,020 375,197 378,297 363,370 343,072 3.83%
  YoY % 34.27% -4.97% -10.18% -0.82% 4.11% 5.92% -
  Horiz. % 125.34% 93.35% 98.24% 109.36% 110.27% 105.92% 100.00%
Net Worth 1,478,772 1,610,987 1,647,072 1,611,581 142,875,228 1,350,479 1,145,861 4.34%
  YoY % -8.21% -2.19% 2.20% -98.87% 10,479.59% 17.86% -
  Horiz. % 129.05% 140.59% 143.74% 140.64% 12,468.80% 117.86% 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 22,183 22,183 33,122 32,740 32,261 84,050 39,434 -9.13%
  YoY % 0.00% -33.02% 1.17% 1.48% -61.62% 113.14% -
  Horiz. % 56.26% 56.26% 83.99% 83.02% 81.81% 213.14% 100.00%
Div Payout % - % 50.23 % 78.53 % 51.55 % 55.03 % 157.48 % 54.87 % -
  YoY % 0.00% -36.04% 52.34% -6.32% -65.06% 187.01% -
  Horiz. % 0.00% 91.54% 143.12% 93.95% 100.29% 287.01% 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 1,647,072 1,611,581 142,875,228 1,350,479 1,145,861 4.34%
  YoY % -8.21% -2.19% 2.20% -98.87% 10,479.59% 17.86% -
  Horiz. % 129.05% 140.59% 143.74% 140.64% 12,468.80% 117.86% 100.00%
NOSH 1,109,190 1,109,190 1,104,083 1,091,340 1,075,381 1,050,629 985,857 1.98%
  YoY % 0.00% 0.46% 1.17% 1.48% 2.36% 6.57% -
  Horiz. % 112.51% 112.51% 111.99% 110.70% 109.08% 106.57% 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 -35.76 % 12.34 % 11.22 % 14.59 % 13.47 % 12.96 % 17.68 % -
  YoY % -389.79% 9.98% -23.10% 8.31% 3.94% -26.70% -
  Horiz. % -202.26% 69.80% 63.46% 82.52% 76.19% 73.30% 100.00%
ROE -7.40 % 2.74 % 2.56 % 3.94 % 0.04 % 3.95 % 6.27 % -
  YoY % -370.07% 7.03% -35.03% 9,750.00% -98.99% -37.00% -
  Horiz. % -118.02% 43.70% 40.83% 62.84% 0.64% 63.00% 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 28.56 32.94 34.38 40.25 40.66 39.74 42.27 -6.32%
  YoY % -13.30% -4.19% -14.58% -1.01% 2.32% -5.99% -
  Horiz. % 67.57% 77.93% 81.33% 95.22% 96.19% 94.01% 100.00%
EPS -9.86 3.98 3.82 5.82 5.45 5.08 7.29 -
  YoY % -347.74% 4.19% -34.36% 6.79% 7.28% -30.32% -
  Horiz. % -135.25% 54.60% 52.40% 79.84% 74.76% 69.68% 100.00%
DPS 2.00 2.00 3.00 3.00 3.00 8.00 4.00 -10.90%
  YoY % 0.00% -33.33% 0.00% 0.00% -62.50% 100.00% -
  Horiz. % 50.00% 50.00% 75.00% 75.00% 75.00% 200.00% 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 28.56 32.94 34.22 39.60 39.42 37.64 37.57 -4.46%
  YoY % -13.30% -3.74% -13.59% 0.46% 4.73% 0.19% -
  Horiz. % 76.02% 87.68% 91.08% 105.40% 104.92% 100.19% 100.00%
EPS -9.86 3.98 3.80 5.73 5.29 4.81 6.48 -
  YoY % -347.74% 4.74% -33.68% 8.32% 9.98% -25.77% -
  Horiz. % -152.16% 61.42% 58.64% 88.43% 81.64% 74.23% 100.00%
DPS 2.00 2.00 2.99 2.95 2.91 7.58 3.56 -9.15%
  YoY % 0.00% -33.11% 1.36% 1.37% -61.61% 112.92% -
  Horiz. % 56.18% 56.18% 83.99% 82.87% 81.74% 212.92% 100.00%
NAPS 1.3332 1.4524 1.4849 1.4529 128.8104 1.2175 1.0331 4.34%
  YoY % -8.21% -2.19% 2.20% -98.87% 10,479.91% 17.85% -
  Horiz. % 129.05% 140.59% 143.73% 140.63% 12,468.34% 117.85% 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 4.62 3.64 6.49 6.73 5.73 5.54 5.11 -1.66%
  YoY % 26.92% -43.91% -3.57% 17.45% 3.43% 8.41% -
  Horiz. % 90.41% 71.23% 127.01% 131.70% 112.13% 108.41% 100.00%
P/EPS -13.39 30.14 58.38 46.56 42.74 43.31 29.63 -
  YoY % -144.43% -48.37% 25.39% 8.94% -1.32% 46.17% -
  Horiz. % -45.19% 101.72% 197.03% 157.14% 144.25% 146.17% 100.00%
EY -7.47 3.32 1.71 2.15 2.34 2.31 3.38 -
  YoY % -325.00% 94.15% -20.47% -8.12% 1.30% -31.66% -
  Horiz. % -221.01% 98.22% 50.59% 63.61% 69.23% 68.34% 100.00%
DY 1.52 1.67 1.35 1.11 1.29 3.64 1.85 -3.22%
  YoY % -8.98% 23.70% 21.62% -13.95% -64.56% 96.76% -
  Horiz. % 82.16% 90.27% 72.97% 60.00% 69.73% 196.76% 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 4.24 4.07 5.56 6.63 6.00 6.54 5.25 -3.50%
  YoY % 4.18% -26.80% -16.14% 10.50% -8.26% 24.57% -
  Horiz. % 80.76% 77.52% 105.90% 126.29% 114.29% 124.57% 100.00%
P/EPS -12.27 33.66 50.00 45.88 44.76 51.18 30.45 -
  YoY % -136.45% -32.68% 8.98% 2.50% -12.54% 68.08% -
  Horiz. % -40.30% 110.54% 164.20% 150.67% 147.00% 168.08% 100.00%
EY -8.15 2.97 2.00 2.18 2.23 1.95 3.28 -
  YoY % -374.41% 48.50% -8.26% -2.24% 14.36% -40.55% -
  Horiz. % -248.48% 90.55% 60.98% 66.46% 67.99% 59.45% 100.00%
DY 1.65 1.49 1.57 1.12 1.23 3.08 1.80 -1.44%
  YoY % 10.74% -5.10% 40.18% -8.94% -60.06% 71.11% -
  Horiz. % 91.67% 82.78% 87.22% 62.22% 68.33% 171.11% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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!
PARTNERS & BROKERS