[MEDIA] QoQ 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- 17.71%
YoY- -33.6%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 365,819 329,389 384,699 379,598 388,580 351,030 451,556 -13.13%
PBT 57,336 25,805 -40,756 56,842 48,988 36,367 86,599 -24.09%
Tax -15,036 -6,454 10,709 -14,264 -12,459 -8,805 -22,667 -23.99%
NP 42,300 19,351 -30,047 42,578 36,529 27,562 63,932 -24.12%
-
NP to SH 43,944 18,883 -29,494 42,176 35,830 27,016 63,439 -21.76%
-
Tax Rate 26.22% 25.01% - 25.09% 25.43% 24.21% 26.17% -
Total Cost 323,519 310,038 414,746 337,020 352,051 323,468 387,624 -11.38%
-
Net Worth 1,600,117 1,611,653 1,586,158 1,647,072 1,640,438 1,654,592 1,643,408 -1.76%
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 - 55,232 33,122 33,175 - 87,351 -47.54%
Div Payout % 75.72% - 0.00% 78.53% 92.59% - 137.69% -
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 1,586,158 1,647,072 1,640,438 1,654,592 1,643,408 -1.76%
NOSH 1,109,190 1,109,190 1,104,644 1,104,083 1,105,864 1,102,693 1,091,893 1.05%
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 11.56% 5.87% -7.81% 11.22% 9.40% 7.85% 14.16% -
ROE 2.75% 1.17% -1.86% 2.56% 2.18% 1.63% 3.86% -
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 32.98 29.70 34.83 34.38 35.14 31.83 41.36 -14.04%
EPS 3.96 1.70 -2.67 3.82 3.24 2.45 5.81 -22.60%
DPS 3.00 0.00 5.00 3.00 3.00 0.00 8.00 -48.09%
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 33.45 30.12 35.18 34.71 35.53 32.10 41.29 -13.13%
EPS 4.02 1.73 -2.70 3.86 3.28 2.47 5.80 -21.73%
DPS 3.04 0.00 5.05 3.03 3.03 0.00 7.99 -47.58%
NAPS 1.4633 1.4738 1.4505 1.5062 1.5001 1.5131 1.5028 -1.76%
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 4.43 5.72 5.05 6.49 7.34 7.41 6.34 -21.30%
P/EPS 36.85 99.86 -65.92 58.38 79.63 96.33 45.09 -12.62%
EY 2.71 1.00 -1.52 1.71 1.26 1.04 2.22 14.26%
DY 2.05 0.00 2.84 1.35 1.16 0.00 3.05 -23.32%
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 3.46 5.62 5.11 5.56 6.80 7.70 6.24 -32.57%
P/EPS 28.77 98.10 -66.67 50.00 73.77 100.00 44.41 -25.18%
EY 3.48 1.02 -1.50 2.00 1.36 1.00 2.25 33.84%
DY 2.63 0.00 2.81 1.57 1.26 0.00 3.10 -10.40%
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