Highlights

[MEDIA] YoY TTM 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 -     2.24%    YoY -     6.27%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,337,491 1,445,275 1,570,764 1,749,114 1,648,922 1,604,600 1,353,870 -0.20%
  YoY % -7.46% -7.99% -10.20% 6.08% 2.76% 18.52% -
  Horiz. % 98.79% 106.75% 116.02% 129.19% 121.79% 118.52% 100.00%
PBT -5,304 103,547 228,796 301,758 282,572 260,209 427,550 -
  YoY % -105.12% -54.74% -24.18% 6.79% 8.59% -39.14% -
  Horiz. % -1.24% 24.22% 53.51% 70.58% 66.09% 60.86% 100.00%
Tax -34,387 -26,843 -58,195 -75,656 -70,100 -37,278 -54,251 -7.31%
  YoY % -28.10% 53.87% 23.08% -7.93% -88.05% 31.29% -
  Horiz. % 63.39% 49.48% 107.27% 139.46% 129.21% 68.71% 100.00%
NP -39,691 76,704 170,601 226,102 212,472 222,931 373,299 -
  YoY % -151.75% -55.04% -24.55% 6.41% -4.69% -40.28% -
  Horiz. % -10.63% 20.55% 45.70% 60.57% 56.92% 59.72% 100.00%
NP to SH -32,466 77,496 168,461 223,890 210,688 220,804 346,407 -
  YoY % -141.89% -54.00% -24.76% 6.27% -4.58% -36.26% -
  Horiz. % -9.37% 22.37% 48.63% 64.63% 60.82% 63.74% 100.00%
Tax Rate - % 25.92 % 25.44 % 25.07 % 24.81 % 14.33 % 12.69 % -
  YoY % 0.00% 1.89% 1.48% 1.05% 73.13% 12.92% -
  Horiz. % 0.00% 204.26% 200.47% 197.56% 195.51% 112.92% 100.00%
Total Cost 1,377,182 1,368,571 1,400,163 1,523,012 1,436,450 1,381,669 980,571 5.82%
  YoY % 0.63% -2.26% -8.07% 6.03% 3.96% 40.90% -
  Horiz. % 140.45% 139.57% 142.79% 155.32% 146.49% 140.90% 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 99,827 110,691 153,649 108,036 117,007 174,577 125,297 -3.71%
  YoY % -9.82% -27.96% 42.22% -7.67% -32.98% 39.33% -
  Horiz. % 79.67% 88.34% 122.63% 86.22% 93.38% 139.33% 100.00%
Div Payout % - % 142.84 % 91.21 % 48.25 % 55.54 % 79.06 % 36.17 % -
  YoY % 0.00% 56.61% 89.04% -13.13% -29.75% 118.58% -
  Horiz. % 0.00% 394.91% 252.17% 133.40% 153.55% 218.58% 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 -2.97 % 5.31 % 10.86 % 12.93 % 12.89 % 13.89 % 27.57 % -
  YoY % -155.93% -51.10% -16.01% 0.31% -7.20% -49.62% -
  Horiz. % -10.77% 19.26% 39.39% 46.90% 46.75% 50.38% 100.00%
ROE -2.20 % 4.81 % 10.23 % 13.89 % 0.15 % 16.35 % 30.23 % -
  YoY % -145.74% -52.98% -26.35% 9,160.00% -99.08% -45.91% -
  Horiz. % -7.28% 15.91% 33.84% 45.95% 0.50% 54.09% 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 120.58 130.30 142.27 160.27 153.33 152.73 137.33 -2.14%
  YoY % -7.46% -8.41% -11.23% 4.53% 0.39% 11.21% -
  Horiz. % 87.80% 94.88% 103.60% 116.70% 111.65% 111.21% 100.00%
EPS -2.93 6.99 15.26 20.52 19.59 21.02 35.14 -
  YoY % -141.92% -54.19% -25.63% 4.75% -6.80% -40.18% -
  Horiz. % -8.34% 19.89% 43.43% 58.39% 55.75% 59.82% 100.00%
DPS 9.00 10.00 14.00 10.00 10.88 16.62 12.71 -5.59%
  YoY % -10.00% -28.57% 40.00% -8.09% -34.54% 30.76% -
  Horiz. % 70.81% 78.68% 110.15% 78.68% 85.60% 130.76% 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 120.58 130.30 141.61 157.69 148.66 144.66 122.06 -0.20%
  YoY % -7.46% -7.99% -10.20% 6.07% 2.77% 18.52% -
  Horiz. % 98.79% 106.75% 116.02% 129.19% 121.79% 118.52% 100.00%
EPS -2.93 6.99 15.19 20.18 18.99 19.91 31.23 -
  YoY % -141.92% -53.98% -24.73% 6.27% -4.62% -36.25% -
  Horiz. % -9.38% 22.38% 48.64% 64.62% 60.81% 63.75% 100.00%
DPS 9.00 10.00 13.85 9.74 10.55 15.74 11.30 -3.72%
  YoY % -10.00% -27.80% 42.20% -7.68% -32.97% 39.29% -
  Horiz. % 79.65% 88.50% 122.57% 86.19% 93.36% 139.29% 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 1.09 0.92 1.57 1.69 1.52 1.44 1.57 -5.90%
  YoY % 18.48% -41.40% -7.10% 11.18% 5.56% -8.28% -
  Horiz. % 69.43% 58.60% 100.00% 107.64% 96.82% 91.72% 100.00%
P/EPS -45.10 17.18 14.62 13.21 11.89 10.47 6.15 -
  YoY % -362.51% 17.51% 10.67% 11.10% 13.56% 70.24% -
  Horiz. % -733.33% 279.35% 237.72% 214.80% 193.33% 170.24% 100.00%
EY -2.22 5.82 6.84 7.57 8.41 9.55 16.27 -
  YoY % -138.14% -14.91% -9.64% -9.99% -11.94% -41.30% -
  Horiz. % -13.64% 35.77% 42.04% 46.53% 51.69% 58.70% 100.00%
DY 6.82 8.33 6.28 3.69 4.67 7.55 5.88 2.50%
  YoY % -18.13% 32.64% 70.19% -20.99% -38.15% 28.40% -
  Horiz. % 115.99% 141.67% 106.80% 62.76% 79.42% 128.40% 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 1.00 1.03 1.34 1.67 1.59 1.70 1.62 -7.72%
  YoY % -2.91% -23.13% -19.76% 5.03% -6.47% 4.94% -
  Horiz. % 61.73% 63.58% 82.72% 103.09% 98.15% 104.94% 100.00%
P/EPS -41.34 19.18 12.52 13.01 12.45 12.37 6.32 -
  YoY % -315.54% 53.19% -3.77% 4.50% 0.65% 95.73% -
  Horiz. % -654.11% 303.48% 198.10% 205.85% 196.99% 195.73% 100.00%
EY -2.42 5.21 7.99 7.68 8.03 8.08 15.83 -
  YoY % -146.45% -34.79% 4.04% -4.36% -0.62% -48.96% -
  Horiz. % -15.29% 32.91% 50.47% 48.52% 50.73% 51.04% 100.00%
DY 7.44 7.46 7.33 3.75 4.46 6.39 5.72 4.47%
  YoY % -0.27% 1.77% 95.47% -15.92% -30.20% 11.71% -
  Horiz. % 130.07% 130.42% 128.15% 65.56% 77.97% 111.71% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers