[MEDIA] QoQ Cumulative 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- 67.11%
YoY- -30.32%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 695,208 329,389 1,506,981 1,122,282 742,684 351,030 1,722,943 -45.48%
PBT 83,140 25,805 101,441 142,197 85,355 36,367 289,981 -56.61%
Tax -21,490 -6,454 -24,819 -35,528 -21,264 -8,805 -73,565 -56.07%
NP 61,650 19,351 76,622 106,669 64,091 27,562 216,416 -56.80%
-
NP to SH 62,826 18,883 75,528 105,022 62,846 27,016 214,165 -55.94%
-
Tax Rate 25.85% 25.01% 24.47% 24.99% 24.91% 24.21% 25.37% -
Total Cost 633,558 310,038 1,430,359 1,015,613 678,593 323,468 1,506,527 -43.95%
-
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%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 33,275 - 121,640 66,329 33,134 - 152,819 -63.90%
Div Payout % 52.96% - 161.05% 63.16% 52.72% - 71.36% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
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%
NOSH 1,109,190 1,109,190 1,105,827 1,105,494 1,104,499 1,102,693 1,091,564 1.07%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.87% 5.87% 5.08% 9.50% 8.63% 7.85% 12.56% -
ROE 3.93% 1.17% 4.76% 6.37% 3.84% 1.63% 13.04% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 62.68 29.70 136.28 101.52 67.24 31.83 157.84 -46.06%
EPS 5.66 1.70 6.83 9.50 5.69 2.45 19.62 -56.43%
DPS 3.00 0.00 11.00 6.00 3.00 0.00 14.00 -64.29%
NAPS 1.4426 1.453 1.4359 1.4918 1.4834 1.5005 1.5051 -2.79%
Adjusted Per Share Value based on latest NOSH - 1,104,083
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 62.68 29.70 135.86 101.18 66.96 31.65 155.33 -45.48%
EPS 5.66 1.70 6.81 9.47 5.67 2.44 19.31 -55.97%
DPS 3.00 0.00 10.97 5.98 2.99 0.00 13.78 -63.91%
NAPS 1.4426 1.453 1.4315 1.4868 1.4771 1.4917 1.4812 -1.74%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
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 2.33 5.72 1.29 2.20 3.84 7.41 1.66 25.43%
P/EPS 25.78 99.86 25.77 23.47 45.34 96.33 13.35 55.25%
EY 3.88 1.00 3.88 4.26 2.21 1.04 7.49 -35.57%
DY 2.05 0.00 6.25 2.69 1.16 0.00 5.34 -47.27%
P/NAPS 1.01 1.17 1.23 1.49 1.74 1.57 1.74 -30.48%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
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 1.82 5.62 1.31 1.88 3.55 7.70 1.63 7.64%
P/EPS 20.13 98.10 26.06 20.11 42.00 100.00 13.15 32.92%
EY 4.97 1.02 3.84 4.97 2.38 1.00 7.60 -24.71%
DY 2.63 0.00 6.18 3.14 1.26 0.00 5.43 -38.40%
P/NAPS 0.79 1.15 1.24 1.28 1.61 1.63 1.71 -40.32%

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