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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. A ZOOM Meeting With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
PARTNERS & BROKERS