Highlights

[MEDIA] YoY TTM 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 -     1.55%    YoY -     6.60%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,386,099 1,459,505 1,630,443 1,747,048 1,629,179 1,603,885 1,143,469 3.26%
  YoY % -5.03% -10.48% -6.67% 7.23% 1.58% 40.26% -
  Horiz. % 121.22% 127.64% 142.59% 152.78% 142.48% 140.26% 100.00%
PBT 168,061 99,227 257,447 294,955 276,598 281,829 382,857 -12.81%
  YoY % 69.37% -61.46% -12.72% 6.64% -1.86% -26.39% -
  Horiz. % 43.90% 25.92% 67.24% 77.04% 72.25% 73.61% 100.00%
Tax -49,390 -25,045 -65,344 -74,019 -68,942 -39,315 -71,860 -6.05%
  YoY % -97.21% 61.67% 11.72% -7.36% -75.36% 45.29% -
  Horiz. % 68.73% 34.85% 90.93% 103.00% 95.94% 54.71% 100.00%
NP 118,671 74,182 192,103 220,936 207,656 242,514 310,997 -14.82%
  YoY % 59.97% -61.38% -13.05% 6.40% -14.37% -22.02% -
  Horiz. % 38.16% 23.85% 61.77% 71.04% 66.77% 77.98% 100.00%
NP to SH 121,054 75,509 189,801 218,995 205,439 239,301 291,800 -13.63%
  YoY % 60.32% -60.22% -13.33% 6.60% -14.15% -17.99% -
  Horiz. % 41.49% 25.88% 65.04% 75.05% 70.40% 82.01% 100.00%
Tax Rate 29.39 % 25.24 % 25.38 % 25.10 % 24.92 % 13.95 % 18.77 % 7.75%
  YoY % 16.44% -0.55% 1.12% 0.72% 78.64% -25.68% -
  Horiz. % 156.58% 134.47% 135.22% 133.72% 132.77% 74.32% 100.00%
Total Cost 1,267,428 1,385,323 1,438,340 1,526,112 1,421,523 1,361,371 832,472 7.25%
  YoY % -8.51% -3.69% -5.75% 7.36% 4.42% 63.53% -
  Horiz. % 152.25% 166.41% 172.78% 183.32% 170.76% 163.53% 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 99,827 121,630 153,267 107,557 168,796 129,961 85,863 2.54%
  YoY % -17.93% -20.64% 42.50% -36.28% 29.88% 51.36% -
  Horiz. % 116.26% 141.66% 178.50% 125.27% 196.59% 151.36% 100.00%
Div Payout % 82.46 % 161.08 % 80.75 % 49.11 % 82.16 % 54.31 % 29.43 % 18.72%
  YoY % -48.81% 99.48% 64.43% -40.23% 51.28% 84.54% -
  Horiz. % 280.19% 547.33% 274.38% 166.87% 279.17% 184.54% 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 8.56 % 5.08 % 11.78 % 12.65 % 12.75 % 15.12 % 27.20 % -17.51%
  YoY % 68.50% -56.88% -6.88% -0.78% -15.67% -44.41% -
  Horiz. % 31.47% 18.68% 43.31% 46.51% 46.88% 55.59% 100.00%
ROE 7.52 % 4.72 % 11.57 % 13.89 % 0.14 % 17.35 % 27.47 % -19.40%
  YoY % 59.32% -59.20% -16.70% 9,821.43% -99.19% -36.84% -
  Horiz. % 27.38% 17.18% 42.12% 50.56% 0.51% 63.16% 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 124.96 131.58 147.44 160.45 151.48 153.39 116.99 1.10%
  YoY % -5.03% -10.76% -8.11% 5.92% -1.25% 31.11% -
  Horiz. % 106.81% 112.47% 126.03% 137.15% 129.48% 131.11% 100.00%
EPS 10.91 6.81 17.16 20.11 19.10 22.89 29.85 -15.43%
  YoY % 60.21% -60.31% -14.67% 5.29% -16.56% -23.32% -
  Horiz. % 36.55% 22.81% 57.49% 67.37% 63.99% 76.68% 100.00%
DPS 9.00 11.00 14.00 10.00 15.69 12.43 8.78 0.41%
  YoY % -18.18% -21.43% 40.00% -36.27% 26.23% 41.57% -
  Horiz. % 102.51% 125.28% 159.45% 113.90% 178.70% 141.57% 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 124.96 131.58 146.99 157.51 146.88 144.60 103.09 3.26%
  YoY % -5.03% -10.48% -6.68% 7.24% 1.58% 40.27% -
  Horiz. % 121.21% 127.64% 142.58% 152.79% 142.48% 140.27% 100.00%
EPS 10.91 6.81 17.11 19.74 18.52 21.57 26.31 -13.63%
  YoY % 60.21% -60.20% -13.32% 6.59% -14.14% -18.02% -
  Horiz. % 41.47% 25.88% 65.03% 75.03% 70.39% 81.98% 100.00%
DPS 9.00 11.00 13.82 9.70 15.22 11.72 7.74 2.54%
  YoY % -18.18% -20.41% 42.47% -36.27% 29.86% 51.42% -
  Horiz. % 116.28% 142.12% 178.55% 125.32% 196.64% 151.42% 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 1.10 1.11 1.75 1.75 1.46 1.89 1.80 -7.87%
  YoY % -0.90% -36.57% 0.00% 19.86% -22.75% 5.00% -
  Horiz. % 61.11% 61.67% 97.22% 97.22% 81.11% 105.00% 100.00%
P/EPS 12.64 21.45 15.03 13.92 11.57 12.67 7.07 10.16%
  YoY % -41.07% 42.71% 7.97% 20.31% -8.68% 79.21% -
  Horiz. % 178.78% 303.39% 212.59% 196.89% 163.65% 179.21% 100.00%
EY 7.91 4.66 6.65 7.18 8.64 7.89 14.15 -9.23%
  YoY % 69.74% -29.92% -7.38% -16.90% 9.51% -44.24% -
  Horiz. % 55.90% 32.93% 47.00% 50.74% 61.06% 55.76% 100.00%
DY 6.52 7.53 5.43 3.57 7.10 4.29 4.16 7.77%
  YoY % -13.41% 38.67% 52.10% -49.72% 65.50% 3.13% -
  Horiz. % 156.73% 181.01% 130.53% 85.82% 170.67% 103.12% 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 1.18 0.87 1.62 1.59 1.62 1.80 1.81 -6.88%
  YoY % 35.63% -46.30% 1.89% -1.85% -10.00% -0.55% -
  Horiz. % 65.19% 48.07% 89.50% 87.85% 89.50% 99.45% 100.00%
P/EPS 13.47 16.75 13.93 12.68 12.83 12.06 7.10 11.25%
  YoY % -19.58% 20.24% 9.86% -1.17% 6.38% 69.86% -
  Horiz. % 189.72% 235.92% 196.20% 178.59% 180.70% 169.86% 100.00%
EY 7.42 5.97 7.18 7.89 7.80 8.29 14.08 -10.12%
  YoY % 24.29% -16.85% -9.00% 1.15% -5.91% -41.12% -
  Horiz. % 52.70% 42.40% 50.99% 56.04% 55.40% 58.88% 100.00%
DY 6.12 9.65 5.86 3.92 6.41 4.50 4.14 6.72%
  YoY % -36.58% 64.68% 49.49% -38.85% 42.44% 8.70% -
  Horiz. % 147.83% 233.09% 141.55% 94.69% 154.83% 108.70% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers