[MEDIA] QoQ TTM 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- 1.55%
YoY- 6.6%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,708,137 1,722,943 1,749,114 1,747,048 1,728,397 1,697,845 1,648,922 2.38%
PBT 289,706 289,981 301,758 294,955 290,863 282,945 282,572 1.67%
Tax -73,508 -73,565 -75,656 -74,019 -73,173 -71,633 -70,100 3.21%
NP 216,198 216,416 226,102 220,936 217,690 211,312 212,472 1.16%
-
NP to SH 214,074 214,165 223,890 218,995 215,653 209,312 210,688 1.06%
-
Tax Rate 25.37% 25.37% 25.07% 25.10% 25.16% 25.32% 24.81% -
Total Cost 1,491,939 1,506,527 1,523,012 1,526,112 1,510,707 1,486,533 1,436,450 2.56%
-
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 152,756 152,756 108,036 107,557 139,823 139,823 117,007 19.47%
Div Payout % 71.36% 71.33% 48.25% 49.11% 64.84% 66.80% 55.54% -
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 12.66% 12.56% 12.93% 12.65% 12.59% 12.45% 12.89% -
ROE 12.94% 13.03% 13.89% 13.89% 13.63% 13.58% 0.15% -
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 154.91 157.79 160.27 160.45 159.41 157.84 153.33 0.68%
EPS 19.41 19.61 20.52 20.11 19.89 19.46 19.59 -0.61%
DPS 14.00 14.00 10.00 10.00 13.00 13.00 10.88 18.32%
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 156.20 157.56 159.95 159.76 158.06 155.26 150.79 2.37%
EPS 19.58 19.58 20.47 20.03 19.72 19.14 19.27 1.07%
DPS 13.97 13.97 9.88 9.84 12.79 12.79 10.70 19.47%
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 1.52 1.66 1.69 1.75 1.51 1.48 1.52 0.00%
P/EPS 12.16 13.36 13.21 13.92 12.07 12.03 11.89 1.50%
EY 8.23 7.49 7.57 7.18 8.29 8.32 8.41 -1.43%
DY 5.93 5.34 3.69 3.57 5.42 5.56 4.67 17.27%
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 1.58 1.64 1.67 1.59 1.64 1.36 1.59 -0.42%
P/EPS 12.62 13.15 13.01 12.68 13.17 11.00 12.45 0.90%
EY 7.92 7.60 7.68 7.89 7.59 9.09 8.03 -0.91%
DY 5.71 5.43 3.75 3.92 4.96 6.07 4.46 17.92%
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