[MEDIA] QoQ Cumulative 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- 42.09%
YoY- 2.32%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,122,282 742,684 351,030 1,722,943 1,271,387 832,110 365,836 110.98%
PBT 142,197 85,355 36,367 289,981 203,382 117,889 36,642 146.74%
Tax -35,528 -21,264 -8,805 -73,565 -50,898 -29,485 -8,862 152.15%
NP 106,669 64,091 27,562 216,416 152,484 88,404 27,780 145.00%
-
NP to SH 105,022 62,846 27,016 214,165 150,726 87,210 27,107 146.47%
-
Tax Rate 24.99% 24.91% 24.21% 25.37% 25.03% 25.01% 24.19% -
Total Cost 1,015,613 678,593 323,468 1,506,527 1,118,903 743,706 338,056 108.06%
-
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 66,329 33,134 - 152,819 65,485 32,703 - -
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 6.37% 3.84% 1.63% 13.04% 9.35% 5.53% 1.71% -
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 101.52 67.24 31.83 157.84 116.49 76.33 33.74 108.27%
EPS 9.50 5.69 2.45 19.62 13.81 8.00 2.50 143.31%
DPS 6.00 3.00 0.00 14.00 6.00 3.00 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 102.63 67.92 32.10 157.56 116.26 76.09 33.45 111.00%
EPS 9.60 5.75 2.47 19.58 13.78 7.98 2.48 146.33%
DPS 6.07 3.03 0.00 13.97 5.99 2.99 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 2.20 3.84 7.41 1.66 2.33 3.67 7.11 -54.21%
P/EPS 23.47 45.34 96.33 13.35 19.62 35.00 96.00 -60.86%
EY 4.26 2.21 1.04 7.49 5.10 2.86 1.04 155.78%
DY 2.69 1.16 0.00 5.34 2.21 1.07 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 1.88 3.55 7.70 1.63 2.29 3.34 7.77 -61.13%
P/EPS 20.11 42.00 100.00 13.15 19.33 31.88 104.80 -66.69%
EY 4.97 2.38 1.00 7.60 5.17 3.14 0.95 201.05%
DY 3.14 1.26 0.00 5.43 2.25 1.18 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