Highlights

[MEDIA] YoY Quarter Result on 2013-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 20-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -0.12%    YoY -     -13.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 318,634 367,117 384,699 451,556 477,727 428,804 411,271 -4.16%
  YoY % -13.21% -4.57% -14.81% -5.48% 11.41% 4.26% -
  Horiz. % 77.48% 89.26% 93.54% 109.80% 116.16% 104.26% 100.00%
PBT -4,839 55,766 -40,756 86,599 98,376 98,003 79,384 -
  YoY % -108.68% 236.83% -147.06% -11.97% 0.38% 23.45% -
  Horiz. % -6.10% 70.25% -51.34% 109.09% 123.92% 123.45% 100.00%
Tax 6,705 -23,808 10,709 -22,667 -24,758 -23,225 9,179 -5.10%
  YoY % 128.16% -322.32% 147.24% 8.45% -6.60% -353.02% -
  Horiz. % 73.05% -259.37% 116.67% -246.94% -269.72% -253.02% 100.00%
NP 1,866 31,958 -30,047 63,932 73,618 74,778 88,563 -47.41%
  YoY % -94.16% 206.36% -147.00% -13.16% -1.55% -15.57% -
  Horiz. % 2.11% 36.09% -33.93% 72.19% 83.13% 84.43% 100.00%
NP to SH 4,996 31,728 -29,494 63,439 73,164 74,540 88,200 -38.00%
  YoY % -84.25% 207.57% -146.49% -13.29% -1.85% -15.49% -
  Horiz. % 5.66% 35.97% -33.44% 71.93% 82.95% 84.51% 100.00%
Tax Rate - % 42.69 % - % 26.17 % 25.17 % 23.70 % -11.56 % -
  YoY % 0.00% 0.00% 0.00% 3.97% 6.20% 305.02% -
  Horiz. % 0.00% -369.29% 0.00% -226.38% -217.73% -205.02% 100.00%
Total Cost 316,768 335,159 414,746 387,624 404,109 354,026 322,708 -0.31%
  YoY % -5.49% -19.19% 7.00% -4.08% 14.15% 9.70% -
  Horiz. % 98.16% 103.86% 128.52% 120.12% 125.22% 109.70% 100.00%
Net Worth 1,461,580 1,620,637 1,586,158 1,643,408 1,541,530 1,340,122 985,978 6.77%
  YoY % -9.81% 2.17% -3.48% 6.61% 15.03% 35.92% -
  Horiz. % 148.24% 164.37% 160.87% 166.68% 156.35% 135.92% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 44,367 55,459 55,232 87,351 75,296 52,479 59,158 -4.68%
  YoY % -20.00% 0.41% -36.77% 16.01% 43.48% -11.29% -
  Horiz. % 75.00% 93.75% 93.36% 147.66% 127.28% 88.71% 100.00%
Div Payout % 888.06 % 174.80 % - % 137.69 % 102.91 % 70.40 % 67.07 % 53.75%
  YoY % 408.04% 0.00% 0.00% 33.80% 46.18% 4.96% -
  Horiz. % 1,324.08% 260.62% 0.00% 205.29% 153.44% 104.96% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,461,580 1,620,637 1,586,158 1,643,408 1,541,530 1,340,122 985,978 6.77%
  YoY % -9.81% 2.17% -3.48% 6.61% 15.03% 35.92% -
  Horiz. % 148.24% 164.37% 160.87% 166.68% 156.35% 135.92% 100.00%
NOSH 1,109,190 1,109,190 1,104,644 1,091,893 1,075,661 1,049,594 985,978 1.98%
  YoY % 0.00% 0.41% 1.17% 1.51% 2.48% 6.45% -
  Horiz. % 112.50% 112.50% 112.04% 110.74% 109.10% 106.45% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.59 % 8.71 % -7.81 % 14.16 % 15.41 % 17.44 % 21.53 % -45.06%
  YoY % -93.23% 211.52% -155.16% -8.11% -11.64% -19.00% -
  Horiz. % 2.74% 40.46% -36.27% 65.77% 71.57% 81.00% 100.00%
ROE 0.34 % 1.96 % -1.86 % 3.86 % 4.75 % 5.56 % 8.95 % -41.99%
  YoY % -82.65% 205.38% -148.19% -18.74% -14.57% -37.88% -
  Horiz. % 3.80% 21.90% -20.78% 43.13% 53.07% 62.12% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 28.73 33.10 34.83 41.36 44.41 40.85 41.71 -6.02%
  YoY % -13.20% -4.97% -15.79% -6.87% 8.71% -2.06% -
  Horiz. % 68.88% 79.36% 83.51% 99.16% 106.47% 97.94% 100.00%
EPS 0.45 2.86 -2.67 5.81 6.80 7.10 8.95 -39.22%
  YoY % -84.27% 207.12% -145.96% -14.56% -4.23% -20.67% -
  Horiz. % 5.03% 31.96% -29.83% 64.92% 75.98% 79.33% 100.00%
DPS 4.00 5.00 5.00 8.00 7.00 5.00 6.00 -6.53%
  YoY % -20.00% 0.00% -37.50% 14.29% 40.00% -16.67% -
  Horiz. % 66.67% 83.33% 83.33% 133.33% 116.67% 83.33% 100.00%
NAPS 1.3177 1.4611 1.4359 1.5051 1.4331 1.2768 1.0000 4.70%
  YoY % -9.81% 1.75% -4.60% 5.02% 12.24% 27.68% -
  Horiz. % 131.77% 146.11% 143.59% 150.51% 143.31% 127.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 28.73 33.10 34.68 40.71 43.07 38.66 37.08 -4.16%
  YoY % -13.20% -4.56% -14.81% -5.48% 11.41% 4.26% -
  Horiz. % 77.48% 89.27% 93.53% 109.79% 116.15% 104.26% 100.00%
EPS 0.45 2.86 -2.66 5.72 6.60 6.72 7.95 -38.01%
  YoY % -84.27% 207.52% -146.50% -13.33% -1.79% -15.47% -
  Horiz. % 5.66% 35.97% -33.46% 71.95% 83.02% 84.53% 100.00%
DPS 4.00 5.00 4.98 7.88 6.79 4.73 5.33 -4.67%
  YoY % -20.00% 0.40% -36.80% 16.05% 43.55% -11.26% -
  Horiz. % 75.05% 93.81% 93.43% 147.84% 127.39% 88.74% 100.00%
NAPS 1.3177 1.4611 1.4300 1.4816 1.3898 1.2082 0.8889 6.77%
  YoY % -9.81% 2.17% -3.48% 6.61% 15.03% 35.92% -
  Horiz. % 148.24% 164.37% 160.87% 166.68% 156.35% 135.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.1500 1.2700 1.7600 2.6200 2.3400 2.6000 2.6000 -
P/RPS 4.00 3.84 5.05 6.34 5.27 6.36 6.23 -7.11%
  YoY % 4.17% -23.96% -20.35% 20.30% -17.14% 2.09% -
  Horiz. % 64.21% 61.64% 81.06% 101.77% 84.59% 102.09% 100.00%
P/EPS 255.32 44.40 -65.92 45.09 34.40 36.61 29.07 43.59%
  YoY % 475.05% 167.35% -246.20% 31.08% -6.04% 25.94% -
  Horiz. % 878.29% 152.73% -226.76% 155.11% 118.34% 125.94% 100.00%
EY 0.39 2.25 -1.52 2.22 2.91 2.73 3.44 -30.41%
  YoY % -82.67% 248.03% -168.47% -23.71% 6.59% -20.64% -
  Horiz. % 11.34% 65.41% -44.19% 64.53% 84.59% 79.36% 100.00%
DY 3.48 3.94 2.84 3.05 2.99 1.92 2.31 7.06%
  YoY % -11.68% 38.73% -6.89% 2.01% 55.73% -16.88% -
  Horiz. % 150.65% 170.56% 122.94% 132.03% 129.44% 83.12% 100.00%
P/NAPS 0.87 0.87 1.23 1.74 1.63 2.04 2.60 -16.66%
  YoY % 0.00% -29.27% -29.31% 6.75% -20.10% -21.54% -
  Horiz. % 33.46% 33.46% 47.31% 66.92% 62.69% 78.46% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 25/02/15 20/02/14 20/02/13 23/02/12 23/02/11 -
Price 1.0500 1.3200 1.7800 2.5800 2.1400 2.7100 2.3900 -
P/RPS 3.66 3.99 5.11 6.24 4.82 6.63 5.73 -7.19%
  YoY % -8.27% -21.92% -18.11% 29.46% -27.30% 15.71% -
  Horiz. % 63.87% 69.63% 89.18% 108.90% 84.12% 115.71% 100.00%
P/EPS 233.12 46.15 -66.67 44.41 31.46 38.16 26.72 43.43%
  YoY % 405.14% 169.22% -250.12% 41.16% -17.56% 42.81% -
  Horiz. % 872.46% 172.72% -249.51% 166.21% 117.74% 142.81% 100.00%
EY 0.43 2.17 -1.50 2.25 3.18 2.62 3.74 -30.24%
  YoY % -80.18% 244.67% -166.67% -29.25% 21.37% -29.95% -
  Horiz. % 11.50% 58.02% -40.11% 60.16% 85.03% 70.05% 100.00%
DY 3.81 3.79 2.81 3.10 3.27 1.85 2.51 7.20%
  YoY % 0.53% 34.88% -9.35% -5.20% 76.76% -26.29% -
  Horiz. % 151.79% 151.00% 111.95% 123.51% 130.28% 73.71% 100.00%
P/NAPS 0.80 0.90 1.24 1.71 1.49 2.12 2.39 -16.66%
  YoY % -11.11% -27.42% -27.49% 14.77% -29.72% -11.30% -
  Horiz. % 33.47% 37.66% 51.88% 71.55% 62.34% 88.70% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

1921 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.490.00 
 KOTRA 1.890.00 
 UCREST 0.050.00 
 EITA 1.060.00 
 PUC 0.0950.00 
 WILLOW 0.3650.00 
 IRIS 0.0750.00 
 HSI-C9L 0.0850.00 
 HOOVER 0.400.00 
 BTECH 0.220.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers