[MEDIA] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock

[MEDIA] MEDIA PRIMA BHD

Announcement Date

06-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- 11.41%

YoY- -30.32%

Quarter Report

MPB Bursa Q3 2014_Final.pdf

Latest QR

Upcoming QR

MEDIA's Result

MEDIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Annualized Quarter Result
Revenue	1,390,416	1,317,556	1,506,981	1,496,376	1,485,368	1,404,120	1,722,943	-13.35%
YoY %	5.53%	-12.57%	0.71%	0.74%	5.79%	-18.50%	-	-
Horiz. %	80.70%	76.47%	87.47%	86.85%	86.21%	81.50%	100.00%	-
PBT	166,280	103,220	101,441	189,596	170,710	145,468	289,981	-31.04%
YoY %	61.09%	1.75%	-46.50%	11.06%	17.35%	-49.84%	-	-
Horiz. %	57.34%	35.60%	34.98%	65.38%	58.87%	50.16%	100.00%	-
Tax	-42,980	-25,816	-24,819	-47,370	-42,528	-35,220	-73,565	-30.18%
YoY %	-66.49%	-4.02%	47.61%	-11.39%	-20.75%	52.12%	-	-
Horiz. %	58.42%	35.09%	33.74%	64.39%	57.81%	47.88%	100.00%	-
NP	123,300	77,404	76,622	142,225	128,182	110,248	216,416	-31.34%
YoY %	59.29%	1.02%	-46.13%	10.96%	16.27%	-49.06%	-	-
Horiz. %	56.97%	35.77%	35.40%	65.72%	59.23%	50.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	125,652	75,532	75,528	140,029	125,692	108,064	214,165	-29.98%
YoY %	66.36%	0.01%	-46.06%	11.41%	16.31%	-49.54%	-	-
Horiz. %	58.67%	35.27%	35.27%	65.38%	58.69%	50.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.85%	25.01%	24.47%	24.98%	24.91%	24.21%	25.37%	-
YoY %	3.36%	2.21%	-2.04%	0.28%	2.89%	-4.57%	-	-
Horiz. %	101.89%	98.58%	96.45%	98.46%	98.19%	95.43%	100.00%	-
Total Cost	1,267,116	1,240,152	1,430,359	1,354,150	1,357,186	1,293,872	1,506,527	-10.92%
YoY %	2.17%	-13.30%	5.63%	-0.22%	4.89%	-14.12%	-	-
Horiz. %	84.11%	82.32%	94.94%	89.89%	90.09%	85.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,600,117	1,611,653	1,587,857	1,649,176	1,638,413	1,654,592	1,642,914	-1.74%
YoY %	-0.72%	1.50%	-3.72%	0.66%	-0.98%	0.71%	-	-
Horiz. %	97.40%	98.10%	96.65%	100.38%	99.73%	100.71%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	66,551	-	121,640	88,439	66,269	-	152,819	-42.63%
YoY %	0.00%	-	37.54%	33.45%	0.00%	-	-	-
Horiz. %	43.55%	-	79.60%	57.87%	43.36%	-	100.00%	-
Div Payout %	52.96%	-	161.05%	63.16%	52.72%	-	71.36%	-
YoY %	0.00%	-	154.99%	19.80%	0.00%	-	-	-
Horiz. %	74.22%	-	225.69%	88.51%	73.88%	-	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	1,600,117	1,611,653	1,587,857	1,649,176	1,638,413	1,654,592	1,642,914	-1.74%
YoY %	-0.72%	1.50%	-3.72%	0.66%	-0.98%	0.71%	-	-
Horiz. %	97.40%	98.10%	96.65%	100.38%	99.73%	100.71%	100.00%	-
NOSH	1,109,190	1,109,190	1,105,827	1,105,494	1,104,499	1,102,693	1,091,564	1.07%
YoY %	0.00%	0.30%	0.03%	0.09%	0.16%	1.02%	-	-
Horiz. %	101.61%	101.61%	101.31%	101.28%	101.18%	101.02%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	8.87%	5.87%	5.08%	9.50%	8.63%	7.85%	12.56%	-
YoY %	51.11%	15.55%	-46.53%	10.08%	9.94%	-37.50%	-	-
Horiz. %	70.62%	46.74%	40.45%	75.64%	68.71%	62.50%	100.00%	-
ROE	7.85%	4.69%	4.76%	8.49%	7.67%	6.53%	13.04%	-
YoY %	67.38%	-1.47%	-43.93%	10.69%	17.46%	-49.92%	-	-
Horiz. %	60.20%	35.97%	36.50%	65.11%	58.82%	50.08%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	125.35	118.79	136.28	135.36	134.48	127.34	157.84	-14.27%
YoY %	5.52%	-12.83%	0.68%	0.65%	5.61%	-19.32%	-	-
Horiz. %	79.42%	75.26%	86.34%	85.76%	85.20%	80.68%	100.00%	-
EPS	11.32	6.80	6.83	12.67	11.38	9.80	19.62	-30.76%
YoY %	66.47%	-0.44%	-46.09%	11.34%	16.12%	-50.05%	-	-
Horiz. %	57.70%	34.66%	34.81%	64.58%	58.00%	49.95%	100.00%	-
DPS	6.00	0.00	11.00	8.00	6.00	0.00	14.00	-43.24%
YoY %	0.00%	0.00%	37.50%	33.33%	0.00%	0.00%	-	-
Horiz. %	42.86%	0.00%	78.57%	57.14%	42.86%	0.00%	100.00%	-
NAPS	1.4426	1.453	1.4359	1.4918	1.4834	1.5005	1.5051	-2.79%
YoY %	-0.72%	1.19%	-3.75%	0.57%	-1.14%	-0.31%	-	-
Horiz. %	95.85%	96.54%	95.40%	99.12%	98.56%	99.69%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,104,083
RPS	125.35	118.79	135.86	134.91	133.91	126.59	155.33	-13.35%
YoY %	5.52%	-12.56%	0.70%	0.75%	5.78%	-18.50%	-	-
Horiz. %	80.70%	76.48%	87.47%	86.85%	86.21%	81.50%	100.00%	-
EPS	11.32	6.80	6.81	12.62	11.33	9.74	19.31	-30.02%
YoY %	66.47%	-0.15%	-46.04%	11.39%	16.32%	-49.56%	-	-
Horiz. %	58.62%	35.21%	35.27%	65.35%	58.67%	50.44%	100.00%	-
DPS	6.00	0.00	10.97	7.97	5.97	0.00	13.78	-42.64%
YoY %	0.00%	0.00%	37.64%	33.50%	0.00%	0.00%	-	-
Horiz. %	43.54%	0.00%	79.61%	57.84%	43.32%	0.00%	100.00%	-
NAPS	1.4426	1.453	1.4315	1.4868	1.4771	1.4917	1.4812	-1.74%
YoY %	-0.72%	1.50%	-3.72%	0.66%	-0.98%	0.71%	-	-
Horiz. %	97.39%	98.10%	96.64%	100.38%	99.72%	100.71%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	1.46	1.70	1.76	2.23	2.58	2.36	2.62	-
P/RPS	1.16	1.43	1.29	1.65	1.92	1.85	1.66	-21.30%
YoY %	-18.88%	10.85%	-21.82%	-14.06%	3.78%	11.45%	-	-
Horiz. %	69.88%	86.14%	77.71%	99.40%	115.66%	111.45%	100.00%	-
P/EPS	12.89	24.96	25.77	17.61	22.67	24.08	13.35	-2.31%
YoY %	-48.36%	-3.14%	46.34%	-22.32%	-5.86%	80.37%	-	-
Horiz. %	96.55%	186.97%	193.03%	131.91%	169.81%	180.37%	100.00%	-
EY	7.76	4.01	3.88	5.68	4.41	4.15	7.49	2.39%
YoY %	93.52%	3.35%	-31.69%	28.80%	6.27%	-44.59%	-	-
Horiz. %	103.60%	53.54%	51.80%	75.83%	58.88%	55.41%	100.00%	-
DY	4.11	0.00	6.25	3.59	2.33	0.00	5.34	-16.05%
YoY %	0.00%	0.00%	74.09%	54.08%	0.00%	0.00%	-	-
Horiz. %	76.97%	0.00%	117.04%	67.23%	43.63%	0.00%	100.00%	-
P/NAPS	1.01	1.17	1.23	1.49	1.74	1.57	1.74	-30.48%
YoY %	-13.68%	-4.88%	-17.45%	-14.37%	10.83%	-9.77%	-	-
Horiz. %	58.05%	67.24%	70.69%	85.63%	100.00%	90.23%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	13/08/15	14/05/15	25/02/15	06/11/14	14/08/14	08/05/14	20/02/14	-
Price	1.14	1.67	1.78	1.91	2.39	2.45	2.58	-
P/RPS	0.91	1.41	1.31	1.41	1.78	1.92	1.63	-32.27%
YoY %	-35.46%	7.63%	-7.09%	-20.79%	-7.29%	17.79%	-	-
Horiz. %	55.83%	86.50%	80.37%	86.50%	109.20%	117.79%	100.00%	-
P/EPS	10.06	24.52	26.06	15.08	21.00	25.00	13.15	-16.39%
YoY %	-58.97%	-5.91%	72.81%	-28.19%	-16.00%	90.11%	-	-
Horiz. %	76.50%	186.46%	198.17%	114.68%	159.70%	190.11%	100.00%	-
EY	9.94	4.08	3.84	6.63	4.76	4.00	7.60	19.65%
YoY %	143.63%	6.25%	-42.08%	39.29%	19.00%	-47.37%	-	-
Horiz. %	130.79%	53.68%	50.53%	87.24%	62.63%	52.63%	100.00%	-
DY	5.26	0.00	6.18	4.19	2.51	0.00	5.43	-2.10%
YoY %	0.00%	0.00%	47.49%	66.93%	0.00%	0.00%	-	-
Horiz. %	96.87%	0.00%	113.81%	77.16%	46.22%	0.00%	100.00%	-
P/NAPS	0.79	1.15	1.24	1.28	1.61	1.63	1.71	-40.32%
YoY %	-31.30%	-7.26%	-3.12%	-20.50%	-1.23%	-4.68%	-	-
Horiz. %	46.20%	67.25%	72.51%	74.85%	94.15%	95.32%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos