[MEDIA] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 121.73%
YoY- 5.89%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 351,030 451,556 439,277 466,274 365,836 477,727 437,211 -13.62%
PBT 36,367 86,599 85,493 81,247 36,642 98,376 78,690 -40.25%
Tax -8,805 -22,667 -21,413 -20,623 -8,862 -24,758 -19,776 -41.72%
NP 27,562 63,932 64,080 60,624 27,780 73,618 58,914 -39.76%
-
NP to SH 27,016 63,439 63,516 60,103 27,107 73,164 58,621 -40.36%
-
Tax Rate 24.21% 26.17% 25.05% 25.38% 24.19% 25.17% 25.13% -
Total Cost 323,468 387,624 375,197 405,650 338,056 404,109 378,297 -9.92%
-
Net Worth 1,654,592 1,643,408 1,611,581 1,576,397 1,582,506 1,541,530 142,875,228 -94.89%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 87,351 32,740 32,664 - 75,296 32,261 -
Div Payout % - 137.69% 51.55% 54.35% - 102.91% 55.03% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,654,592 1,643,408 1,611,581 1,576,397 1,582,506 1,541,530 142,875,228 -94.89%
NOSH 1,102,693 1,091,893 1,091,340 1,088,822 1,084,280 1,075,661 1,075,381 1.68%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.85% 14.16% 14.59% 13.00% 7.59% 15.41% 13.47% -
ROE 1.63% 3.86% 3.94% 3.81% 1.71% 4.75% 0.04% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 31.83 41.36 40.25 42.82 33.74 44.41 40.66 -15.07%
EPS 2.45 5.81 5.82 5.52 2.50 6.80 5.45 -41.34%
DPS 0.00 8.00 3.00 3.00 0.00 7.00 3.00 -
NAPS 1.5005 1.5051 1.4767 1.4478 1.4595 1.4331 132.86 -94.97%
Adjusted Per Share Value based on latest NOSH - 1,088,822
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 32.10 41.29 40.17 42.64 33.45 43.69 39.98 -13.62%
EPS 2.47 5.80 5.81 5.50 2.48 6.69 5.36 -40.36%
DPS 0.00 7.99 2.99 2.99 0.00 6.89 2.95 -
NAPS 1.5131 1.5028 1.4737 1.4416 1.4472 1.4097 130.6551 -94.89%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.36 2.62 2.71 2.80 2.40 2.34 2.33 -
P/RPS 7.41 6.34 6.73 6.54 7.11 5.27 5.73 18.71%
P/EPS 96.33 45.09 46.56 50.72 96.00 34.40 42.74 71.98%
EY 1.04 2.22 2.15 1.97 1.04 2.91 2.34 -41.79%
DY 0.00 3.05 1.11 1.07 0.00 2.99 1.29 -
P/NAPS 1.57 1.74 1.84 1.93 1.64 1.63 0.02 1738.23%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 08/05/14 20/02/14 18/11/13 28/08/13 07/05/13 20/02/13 22/11/12 -
Price 2.45 2.58 2.67 2.55 2.62 2.14 2.44 -
P/RPS 7.70 6.24 6.63 5.95 7.77 4.82 6.00 18.11%
P/EPS 100.00 44.41 45.88 46.20 104.80 31.46 44.76 70.98%
EY 1.00 2.25 2.18 2.16 0.95 3.18 2.23 -41.44%
DY 0.00 3.10 1.12 1.18 0.00 3.27 1.23 -
P/NAPS 1.63 1.71 1.81 1.76 1.80 1.49 0.02 1784.81%

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