[MEDIA] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock

[MEDIA] MEDIA PRIMA BHD

Announcement Date

08-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- -49.54%

YoY- -0.34%

Quarter Report

MPB Bursa Q1 2014 .pdf

Latest QR

Upcoming QR

MEDIA's Result

MEDIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Annualized Quarter Result
Revenue	1,506,981	1,496,376	1,485,368	1,404,120	1,722,943	1,695,182	1,664,220	-6.38%
YoY %	0.71%	0.74%	5.79%	-18.50%	1.64%	1.86%	-	-
Horiz. %	90.55%	89.91%	89.25%	84.37%	103.53%	101.86%	100.00%	-
PBT	101,441	189,596	170,710	145,468	289,981	271,176	235,778	-42.92%
YoY %	-46.50%	11.06%	17.35%	-49.84%	6.93%	15.01%	-	-
Horiz. %	43.02%	80.41%	72.40%	61.70%	122.99%	115.01%	100.00%	-
Tax	-24,819	-47,370	-42,528	-35,220	-73,565	-67,864	-58,970	-43.75%
YoY %	47.61%	-11.39%	-20.75%	52.12%	-8.40%	-15.08%	-	-
Horiz. %	42.09%	80.33%	72.12%	59.73%	124.75%	115.08%	100.00%	-
NP	76,622	142,225	128,182	110,248	216,416	203,312	176,808	-42.64%
YoY %	-46.13%	10.96%	16.27%	-49.06%	6.45%	14.99%	-	-
Horiz. %	43.34%	80.44%	72.50%	62.35%	122.40%	114.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,528	140,029	125,692	108,064	214,165	200,968	174,420	-42.67%
YoY %	-46.06%	11.41%	16.31%	-49.54%	6.57%	15.22%	-	-
Horiz. %	43.30%	80.28%	72.06%	61.96%	122.79%	115.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.47%	24.98%	24.91%	24.21%	25.37%	25.03%	25.01%	-
YoY %	-2.04%	0.28%	2.89%	-4.57%	1.36%	0.08%	-	-
Horiz. %	97.84%	99.88%	99.60%	96.80%	101.44%	100.08%	100.00%	-
Total Cost	1,430,359	1,354,150	1,357,186	1,293,872	1,506,527	1,491,870	1,487,412	-2.56%
YoY %	5.63%	-0.22%	4.89%	-14.12%	0.98%	0.30%	-	-
Horiz. %	96.16%	91.04%	91.24%	86.99%	101.29%	100.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,587,857	1,649,176	1,638,413	1,654,592	1,642,914	1,611,709	1,578,283	0.40%
YoY %	-3.72%	0.66%	-0.98%	0.71%	1.94%	2.12%	-	-
Horiz. %	100.61%	104.49%	103.81%	104.83%	104.10%	102.12%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	121,640	88,439	66,269	-	152,819	87,314	65,407	51.05%
YoY %	37.54%	33.45%	0.00%	-	75.02%	33.49%	-	-
Horiz. %	185.97%	135.21%	101.32%	-	233.64%	133.49%	100.00%	-
Div Payout %	161.05%	63.16%	52.72%	-	71.36%	43.45%	37.50%	-
YoY %	154.99%	19.80%	0.00%	-	64.23%	15.87%	-	-
Horiz. %	429.47%	168.43%	140.59%	-	190.29%	115.87%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	1,587,857	1,649,176	1,638,413	1,654,592	1,642,914	1,611,709	1,578,283	0.40%
YoY %	-3.72%	0.66%	-0.98%	0.71%	1.94%	2.12%	-	-
Horiz. %	100.61%	104.49%	103.81%	104.83%	104.10%	102.12%	100.00%	-
NOSH	1,105,827	1,105,494	1,104,499	1,102,693	1,091,564	1,091,426	1,090,125	0.95%
YoY %	0.03%	0.09%	0.16%	1.02%	0.01%	0.12%	-	-
Horiz. %	101.44%	101.41%	101.32%	101.15%	100.13%	100.12%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	5.08%	9.50%	8.63%	7.85%	12.56%	11.99%	10.62%	-
YoY %	-46.53%	10.08%	9.94%	-37.50%	4.75%	12.90%	-	-
Horiz. %	47.83%	89.45%	81.26%	73.92%	118.27%	112.90%	100.00%	-
ROE	4.76%	8.49%	7.67%	6.53%	13.04%	12.47%	11.05%	-
YoY %	-43.93%	10.69%	17.46%	-49.92%	4.57%	12.85%	-	-
Horiz. %	43.08%	76.83%	69.41%	59.10%	118.01%	112.85%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	136.28	135.36	134.48	127.34	157.84	155.32	152.66	-7.26%
YoY %	0.68%	0.65%	5.61%	-19.32%	1.62%	1.74%	-	-
Horiz. %	89.27%	88.67%	88.09%	83.41%	103.39%	101.74%	100.00%	-
EPS	6.83	12.67	11.38	9.80	19.62	18.41	16.00	-43.21%
YoY %	-46.09%	11.34%	16.12%	-50.05%	6.57%	15.06%	-	-
Horiz. %	42.69%	79.19%	71.12%	61.25%	122.62%	115.06%	100.00%	-
DPS	11.00	8.00	6.00	0.00	14.00	8.00	6.00	49.62%
YoY %	37.50%	33.33%	0.00%	0.00%	75.00%	33.33%	-	-
Horiz. %	183.33%	133.33%	100.00%	0.00%	233.33%	133.33%	100.00%	-
NAPS	1.4359	1.4918	1.4834	1.5005	1.5051	1.4767	1.4478	-0.54%
YoY %	-3.75%	0.57%	-1.14%	-0.31%	1.92%	2.00%	-	-
Horiz. %	99.18%	103.04%	102.46%	103.64%	103.96%	102.00%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,102,693
RPS	137.81	136.84	135.83	128.40	157.56	155.02	152.19	-6.38%
YoY %	0.71%	0.74%	5.79%	-18.51%	1.64%	1.86%	-	-
Horiz. %	90.55%	89.91%	89.25%	84.37%	103.53%	101.86%	100.00%	-
EPS	6.91	12.81	11.49	9.88	19.58	18.38	15.95	-42.65%
YoY %	-46.06%	11.49%	16.30%	-49.54%	6.53%	15.24%	-	-
Horiz. %	43.32%	80.31%	72.04%	61.94%	122.76%	115.24%	100.00%	-
DPS	11.12	8.09	6.06	0.00	13.97	7.98	5.98	51.04%
YoY %	37.45%	33.50%	0.00%	0.00%	75.06%	33.44%	-	-
Horiz. %	185.95%	135.28%	101.34%	0.00%	233.61%	133.44%	100.00%	-
NAPS	1.452	1.5081	1.4983	1.5131	1.5024	1.4739	1.4433	0.40%
YoY %	-3.72%	0.65%	-0.98%	0.71%	1.93%	2.12%	-	-
Horiz. %	100.60%	104.49%	103.81%	104.84%	104.09%	102.12%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	1.76	2.23	2.58	2.36	2.62	2.71	2.80	-
P/RPS	1.29	1.65	1.92	1.85	1.66	1.74	1.83	-20.74%
YoY %	-21.82%	-14.06%	3.78%	11.45%	-4.60%	-4.92%	-	-
Horiz. %	70.49%	90.16%	104.92%	101.09%	90.71%	95.08%	100.00%	-
P/EPS	25.77	17.61	22.67	24.08	13.35	14.72	17.50	29.34%
YoY %	46.34%	-22.32%	-5.86%	80.37%	-9.31%	-15.89%	-	-
Horiz. %	147.26%	100.63%	129.54%	137.60%	76.29%	84.11%	100.00%	-
EY	3.88	5.68	4.41	4.15	7.49	6.79	5.71	-22.65%
YoY %	-31.69%	28.80%	6.27%	-44.59%	10.31%	18.91%	-	-
Horiz. %	67.95%	99.47%	77.23%	72.68%	131.17%	118.91%	100.00%	-
DY	6.25	3.59	2.33	0.00	5.34	2.95	2.14	103.92%
YoY %	74.09%	54.08%	0.00%	0.00%	81.02%	37.85%	-	-
Horiz. %	292.06%	167.76%	108.88%	0.00%	249.53%	137.85%	100.00%	-
P/NAPS	1.23	1.49	1.74	1.57	1.74	1.84	1.93	-25.88%
YoY %	-17.45%	-14.37%	10.83%	-9.77%	-5.43%	-4.66%	-	-
Horiz. %	63.73%	77.20%	90.16%	81.35%	90.16%	95.34%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	25/02/15	06/11/14	14/08/14	08/05/14	20/02/14	18/11/13	28/08/13	-
Price	1.78	1.91	2.39	2.45	2.58	2.67	2.55	-
P/RPS	1.31	1.41	1.78	1.92	1.63	1.72	1.67	-14.90%
YoY %	-7.09%	-20.79%	-7.29%	17.79%	-5.23%	2.99%	-	-
Horiz. %	78.44%	84.43%	106.59%	114.97%	97.60%	102.99%	100.00%	-
P/EPS	26.06	15.08	21.00	25.00	13.15	14.50	15.94	38.65%
YoY %	72.81%	-28.19%	-16.00%	90.11%	-9.31%	-9.03%	-	-
Horiz. %	163.49%	94.60%	131.74%	156.84%	82.50%	90.97%	100.00%	-
EY	3.84	6.63	4.76	4.00	7.60	6.90	6.27	-27.81%
YoY %	-42.08%	39.29%	19.00%	-47.37%	10.14%	10.05%	-	-
Horiz. %	61.24%	105.74%	75.92%	63.80%	121.21%	110.05%	100.00%	-
DY	6.18	4.19	2.51	0.00	5.43	3.00	2.35	90.18%
YoY %	47.49%	66.93%	0.00%	0.00%	81.00%	27.66%	-	-
Horiz. %	262.98%	178.30%	106.81%	0.00%	231.06%	127.66%	100.00%	-
P/NAPS	1.24	1.28	1.61	1.63	1.71	1.81	1.76	-20.77%
YoY %	-3.12%	-20.50%	-1.23%	-4.68%	-5.52%	2.84%	-	-
Horiz. %	70.45%	72.73%	91.48%	92.61%	97.16%	102.84%	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