Highlights

[MEDIA] YoY TTM Result on 2013-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 07-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     3.03%    YoY -     11.67%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,402,367 1,482,266 1,708,137 1,728,397 1,603,228 1,577,160 926,524 7.15%
  YoY % -5.39% -13.22% -1.17% 7.81% 1.65% 70.22% -
  Horiz. % 151.36% 159.98% 184.36% 186.55% 173.04% 170.22% 100.00%
PBT 195,556 90,879 289,706 290,863 259,991 284,205 343,870 -8.97%
  YoY % 115.18% -68.63% -0.40% 11.87% -8.52% -17.35% -
  Horiz. % 56.87% 26.43% 84.25% 84.59% 75.61% 82.65% 100.00%
Tax -58,958 -22,468 -73,508 -73,173 -64,619 -46,878 -68,397 -2.44%
  YoY % -162.41% 69.43% -0.46% -13.24% -37.85% 31.46% -
  Horiz. % 86.20% 32.85% 107.47% 106.98% 94.48% 68.54% 100.00%
NP 136,598 68,411 216,198 217,690 195,372 237,327 275,473 -11.02%
  YoY % 99.67% -68.36% -0.69% 11.42% -17.68% -13.85% -
  Horiz. % 49.59% 24.83% 78.48% 79.02% 70.92% 86.15% 100.00%
NP to SH 137,081 67,395 214,074 215,653 193,117 231,515 263,603 -10.32%
  YoY % 103.40% -68.52% -0.73% 11.67% -16.59% -12.17% -
  Horiz. % 52.00% 25.57% 81.21% 81.81% 73.26% 87.83% 100.00%
Tax Rate 30.15 % 24.72 % 25.37 % 25.16 % 24.85 % 16.49 % 19.89 % 7.17%
  YoY % 21.97% -2.56% 0.83% 1.25% 50.70% -17.09% -
  Horiz. % 151.58% 124.28% 127.55% 126.50% 124.94% 82.91% 100.00%
Total Cost 1,265,769 1,413,855 1,491,939 1,510,707 1,407,856 1,339,833 651,051 11.71%
  YoY % -10.47% -5.23% -1.24% 7.31% 5.08% 105.80% -
  Horiz. % 194.42% 217.17% 229.16% 232.04% 216.24% 205.80% 100.00%
Net Worth 1,637,941 1,611,653 1,654,592 1,582,506 1,392,420 1,315,403 102,375,987 -49.77%
  YoY % 1.63% -2.60% 4.56% 13.65% 5.86% -98.72% -
  Horiz. % 1.60% 1.57% 1.62% 1.55% 1.36% 1.28% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 110,919 121,530 152,756 139,823 167,898 98,592 85,863 4.36%
  YoY % -8.73% -20.44% 9.25% -16.72% 70.29% 14.83% -
  Horiz. % 129.18% 141.54% 177.91% 162.84% 195.54% 114.83% 100.00%
Div Payout % 80.91 % 180.33 % 71.36 % 64.84 % 86.94 % 42.59 % 32.57 % 16.36%
  YoY % -55.13% 152.70% 10.06% -25.42% 104.13% 30.76% -
  Horiz. % 248.42% 553.67% 219.10% 199.08% 266.93% 130.76% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,637,941 1,611,653 1,654,592 1,582,506 1,392,420 1,315,403 102,375,987 -49.77%
  YoY % 1.63% -2.60% 4.56% 13.65% 5.86% -98.72% -
  Horiz. % 1.60% 1.57% 1.62% 1.55% 1.36% 1.28% 100.00%
NOSH 1,109,190 1,109,190 1,102,693 1,084,280 1,071,752 1,035,505 975,845 2.16%
  YoY % 0.00% 0.59% 1.70% 1.17% 3.50% 6.11% -
  Horiz. % 113.66% 113.66% 113.00% 111.11% 109.83% 106.11% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.74 % 4.62 % 12.66 % 12.59 % 12.19 % 15.05 % 29.73 % -16.96%
  YoY % 110.82% -63.51% 0.56% 3.28% -19.00% -49.38% -
  Horiz. % 32.76% 15.54% 42.58% 42.35% 41.00% 50.62% 100.00%
ROE 8.37 % 4.18 % 12.94 % 13.63 % 13.87 % 17.60 % 0.26 % 78.26%
  YoY % 100.24% -67.70% -5.06% -1.73% -21.19% 6,669.23% -
  Horiz. % 3,219.23% 1,607.69% 4,976.92% 5,242.31% 5,334.62% 6,769.23% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 126.43 133.63 154.91 159.41 149.59 152.31 94.95 4.88%
  YoY % -5.39% -13.74% -2.82% 6.56% -1.79% 60.41% -
  Horiz. % 133.15% 140.74% 163.15% 167.89% 157.55% 160.41% 100.00%
EPS 12.36 6.08 19.41 19.89 18.02 22.36 27.01 -12.21%
  YoY % 103.29% -68.68% -2.41% 10.38% -19.41% -17.22% -
  Horiz. % 45.76% 22.51% 71.86% 73.64% 66.72% 82.78% 100.00%
DPS 10.00 11.00 14.00 13.00 15.67 9.52 8.80 2.15%
  YoY % -9.09% -21.43% 7.69% -17.04% 64.60% 8.18% -
  Horiz. % 113.64% 125.00% 159.09% 147.73% 178.07% 108.18% 100.00%
NAPS 1.4767 1.4530 1.5005 1.4595 1.2992 1.2703 104.9100 -50.83%
  YoY % 1.63% -3.17% 2.81% 12.34% 2.28% -98.79% -
  Horiz. % 1.41% 1.38% 1.43% 1.39% 1.24% 1.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 126.43 133.63 154.00 155.83 144.54 142.19 83.53 7.15%
  YoY % -5.39% -13.23% -1.17% 7.81% 1.65% 70.23% -
  Horiz. % 151.36% 159.98% 184.36% 186.56% 173.04% 170.23% 100.00%
EPS 12.36 6.08 19.30 19.44 17.41 20.87 23.77 -10.32%
  YoY % 103.29% -68.50% -0.72% 11.66% -16.58% -12.20% -
  Horiz. % 52.00% 25.58% 81.19% 81.78% 73.24% 87.80% 100.00%
DPS 10.00 11.00 13.77 12.61 15.14 8.89 7.74 4.36%
  YoY % -9.09% -20.12% 9.20% -16.71% 70.30% 14.86% -
  Horiz. % 129.20% 142.12% 177.91% 162.92% 195.61% 114.86% 100.00%
NAPS 1.4767 1.4530 1.4917 1.4267 1.2553 1.1859 92.2980 -49.77%
  YoY % 1.63% -2.59% 4.56% 13.65% 5.85% -98.72% -
  Horiz. % 1.60% 1.57% 1.62% 1.55% 1.36% 1.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.4600 1.7000 2.3600 2.4000 2.6800 2.5700 2.1500 -
P/RPS 1.15 1.27 1.52 1.51 1.79 1.69 2.26 -10.64%
  YoY % -9.45% -16.45% 0.66% -15.64% 5.92% -25.22% -
  Horiz. % 50.88% 56.19% 67.26% 66.81% 79.20% 74.78% 100.00%
P/EPS 11.81 27.98 12.16 12.07 14.87 11.49 7.96 6.79%
  YoY % -57.79% 130.10% 0.75% -18.83% 29.42% 44.35% -
  Horiz. % 148.37% 351.51% 152.76% 151.63% 186.81% 144.35% 100.00%
EY 8.46 3.57 8.23 8.29 6.72 8.70 12.56 -6.37%
  YoY % 136.97% -56.62% -0.72% 23.36% -22.76% -30.73% -
  Horiz. % 67.36% 28.42% 65.53% 66.00% 53.50% 69.27% 100.00%
DY 6.85 6.47 5.93 5.42 5.85 3.70 4.09 8.97%
  YoY % 5.87% 9.11% 9.41% -7.35% 58.11% -9.54% -
  Horiz. % 167.48% 158.19% 144.99% 132.52% 143.03% 90.46% 100.00%
P/NAPS 0.99 1.17 1.57 1.64 2.06 2.02 0.02 91.50%
  YoY % -15.38% -25.48% -4.27% -20.39% 1.98% 10,000.00% -
  Horiz. % 4,950.00% 5,850.00% 7,850.00% 8,200.00% 10,300.00% 10,100.00% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 12/05/16 14/05/15 08/05/14 07/05/13 16/05/12 12/05/11 19/05/10 -
Price 1.4200 1.6700 2.4500 2.6200 2.4000 2.6800 2.0900 -
P/RPS 1.12 1.25 1.58 1.64 1.60 1.76 2.20 -10.63%
  YoY % -10.40% -20.89% -3.66% 2.50% -9.09% -20.00% -
  Horiz. % 50.91% 56.82% 71.82% 74.55% 72.73% 80.00% 100.00%
P/EPS 11.49 27.48 12.62 13.17 13.32 11.99 7.74 6.80%
  YoY % -58.19% 117.75% -4.18% -1.13% 11.09% 54.91% -
  Horiz. % 148.45% 355.04% 163.05% 170.16% 172.09% 154.91% 100.00%
EY 8.70 3.64 7.92 7.59 7.51 8.34 12.92 -6.37%
  YoY % 139.01% -54.04% 4.35% 1.07% -9.95% -35.45% -
  Horiz. % 67.34% 28.17% 61.30% 58.75% 58.13% 64.55% 100.00%
DY 7.04 6.59 5.71 4.96 6.53 3.55 4.21 8.94%
  YoY % 6.83% 15.41% 15.12% -24.04% 83.94% -15.68% -
  Horiz. % 167.22% 156.53% 135.63% 117.81% 155.11% 84.32% 100.00%
P/NAPS 0.96 1.15 1.63 1.80 1.85 2.11 0.02 90.52%
  YoY % -16.52% -29.45% -9.44% -2.70% -12.32% 10,450.00% -
  Horiz. % 4,800.00% 5,750.00% 8,150.00% 9,000.00% 9,250.00% 10,550.00% 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
Partners & Brokers