[MEDIA] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 6.57%
YoY- 2.32%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,496,376 1,485,368 1,404,120 1,722,943 1,695,182 1,664,220 1,463,344 1.49%
PBT 189,596 170,710 145,468 289,981 271,176 235,778 146,568 18.70%
Tax -47,370 -42,528 -35,220 -73,565 -67,864 -58,970 -35,448 21.30%
NP 142,225 128,182 110,248 216,416 203,312 176,808 111,120 17.86%
-
NP to SH 140,029 125,692 108,064 214,165 200,968 174,420 108,428 18.57%
-
Tax Rate 24.98% 24.91% 24.21% 25.37% 25.03% 25.01% 24.19% -
Total Cost 1,354,150 1,357,186 1,293,872 1,506,527 1,491,870 1,487,412 1,352,224 0.09%
-
Net Worth 1,649,176 1,638,413 1,654,592 1,642,914 1,611,709 1,578,283 1,582,506 2.78%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 88,439 66,269 - 152,819 87,314 65,407 - -
Div Payout % 63.16% 52.72% - 71.36% 43.45% 37.50% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,649,176 1,638,413 1,654,592 1,642,914 1,611,709 1,578,283 1,582,506 2.78%
NOSH 1,105,494 1,104,499 1,102,693 1,091,564 1,091,426 1,090,125 1,084,280 1.29%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.50% 8.63% 7.85% 12.56% 11.99% 10.62% 7.59% -
ROE 8.49% 7.67% 6.53% 13.04% 12.47% 11.05% 6.85% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 135.36 134.48 127.34 157.84 155.32 152.66 134.96 0.19%
EPS 12.67 11.38 9.80 19.62 18.41 16.00 10.00 17.07%
DPS 8.00 6.00 0.00 14.00 8.00 6.00 0.00 -
NAPS 1.4918 1.4834 1.5005 1.5051 1.4767 1.4478 1.4595 1.46%
Adjusted Per Share Value based on latest NOSH - 1,091,893
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 136.84 135.83 128.40 157.56 155.02 152.19 133.82 1.49%
EPS 12.81 11.49 9.88 19.58 18.38 15.95 9.92 18.56%
DPS 8.09 6.06 0.00 13.97 7.98 5.98 0.00 -
NAPS 1.5081 1.4983 1.5131 1.5024 1.4739 1.4433 1.4472 2.78%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.23 2.58 2.36 2.62 2.71 2.80 2.40 -
P/RPS 1.65 1.92 1.85 1.66 1.74 1.83 1.78 -4.92%
P/EPS 17.61 22.67 24.08 13.35 14.72 17.50 24.00 -18.63%
EY 5.68 4.41 4.15 7.49 6.79 5.71 4.17 22.85%
DY 3.59 2.33 0.00 5.34 2.95 2.14 0.00 -
P/NAPS 1.49 1.74 1.57 1.74 1.84 1.93 1.64 -6.18%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 06/11/14 14/08/14 08/05/14 20/02/14 18/11/13 28/08/13 07/05/13 -
Price 1.91 2.39 2.45 2.58 2.67 2.55 2.62 -
P/RPS 1.41 1.78 1.92 1.63 1.72 1.67 1.94 -19.14%
P/EPS 15.08 21.00 25.00 13.15 14.50 15.94 26.20 -30.78%
EY 6.63 4.76 4.00 7.60 6.90 6.27 3.82 44.37%
DY 4.19 2.51 0.00 5.43 3.00 2.35 0.00 -
P/NAPS 1.28 1.61 1.63 1.71 1.81 1.76 1.80 -20.31%

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
Post a Comment