[MEDIA] QoQ TTM Result on 30-Sep-2013 [#3]

Stock

[MEDIA] MEDIA PRIMA BHD

Announcement Date

18-Nov-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Sep-2013 [#3]

Profit Trend

QoQ- 2.24%

YoY- 6.27%

Quarter Report

MPB Bursa Q3 2013.pdf

Latest QR

Upcoming QR

MEDIA's Result

MEDIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
TTM Result
Revenue	1,630,443	1,708,137	1,722,943	1,749,114	1,747,048	1,728,397	1,697,845	-2.67%
YoY %	-4.55%	-0.86%	-1.50%	0.12%	1.08%	1.80%	-	-
Horiz. %	96.03%	100.61%	101.48%	103.02%	102.90%	101.80%	100.00%	-
PBT	257,447	289,706	289,981	301,758	294,955	290,863	282,945	-6.11%
YoY %	-11.14%	-0.09%	-3.90%	2.31%	1.41%	2.80%	-	-
Horiz. %	90.99%	102.39%	102.49%	106.65%	104.24%	102.80%	100.00%	-
Tax	-65,344	-73,508	-73,565	-75,656	-74,019	-73,173	-71,633	-5.95%
YoY %	11.11%	0.08%	2.76%	-2.21%	-1.16%	-2.15%	-	-
Horiz. %	91.22%	102.62%	102.70%	105.62%	103.33%	102.15%	100.00%	-
NP	192,103	216,198	216,416	226,102	220,936	217,690	211,312	-6.17%
YoY %	-11.14%	-0.10%	-4.28%	2.34%	1.49%	3.02%	-	-
Horiz. %	90.91%	102.31%	102.42%	107.00%	104.55%	103.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	189,801	214,074	214,165	223,890	218,995	215,653	209,312	-6.33%
YoY %	-11.34%	-0.04%	-4.34%	2.24%	1.55%	3.03%	-	-
Horiz. %	90.68%	102.28%	102.32%	106.96%	104.63%	103.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.38%	25.37%	25.37%	25.07%	25.10%	25.16%	25.32%	-
YoY %	0.04%	0.00%	1.20%	-0.12%	-0.24%	-0.63%	-	-
Horiz. %	100.24%	100.20%	100.20%	99.01%	99.13%	99.37%	100.00%	-
Total Cost	1,438,340	1,491,939	1,506,527	1,523,012	1,526,112	1,510,707	1,486,533	-2.17%
YoY %	-3.59%	-0.97%	-1.08%	-0.20%	1.02%	1.63%	-	-
Horiz. %	96.76%	100.36%	101.35%	102.45%	102.66%	101.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,640,438	1,654,592	1,643,408	1,611,581	1,576,397	1,582,506	1,541,530	4.24%
YoY %	-0.86%	0.68%	1.97%	2.23%	-0.39%	2.66%	-	-
Horiz. %	106.42%	107.33%	106.61%	104.54%	102.26%	102.66%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	153,267	152,756	152,756	108,036	107,557	139,823	139,823	6.32%
YoY %	0.33%	0.00%	41.39%	0.45%	-23.08%	0.00%	-	-
Horiz. %	109.62%	109.25%	109.25%	77.27%	76.92%	100.00%	100.00%	-
Div Payout %	80.75%	71.36%	71.33%	48.25%	49.11%	64.84%	66.80%	-
YoY %	13.16%	0.04%	47.83%	-1.75%	-24.26%	-2.93%	-	-
Horiz. %	120.88%	106.83%	106.78%	72.23%	73.52%	97.07%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	1,640,438	1,654,592	1,643,408	1,611,581	1,576,397	1,582,506	1,541,530	4.24%
YoY %	-0.86%	0.68%	1.97%	2.23%	-0.39%	2.66%	-	-
Horiz. %	106.42%	107.33%	106.61%	104.54%	102.26%	102.66%	100.00%	-
NOSH	1,105,864	1,102,693	1,091,893	1,091,340	1,088,822	1,084,280	1,075,661	1.86%
YoY %	0.29%	0.99%	0.05%	0.23%	0.42%	0.80%	-	-
Horiz. %	102.81%	102.51%	101.51%	101.46%	101.22%	100.80%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	11.78%	12.66%	12.56%	12.93%	12.65%	12.59%	12.45%	-
YoY %	-6.95%	0.80%	-2.86%	2.21%	0.48%	1.12%	-	-
Horiz. %	94.62%	101.69%	100.88%	103.86%	101.61%	101.12%	100.00%	-
ROE	11.57%	12.94%	13.03%	13.89%	13.89%	13.63%	13.58%	-
YoY %	-10.59%	-0.69%	-6.19%	0.00%	1.91%	0.37%	-	-
Horiz. %	85.20%	95.29%	95.95%	102.28%	102.28%	100.37%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	147.44	154.91	157.79	160.27	160.45	159.41	157.84	-4.45%
YoY %	-4.82%	-1.83%	-1.55%	-0.11%	0.65%	0.99%	-	-
Horiz. %	93.41%	98.14%	99.97%	101.54%	101.65%	100.99%	100.00%	-
EPS	17.16	19.41	19.61	20.52	20.11	19.89	19.46	-8.06%
YoY %	-11.59%	-1.02%	-4.43%	2.04%	1.11%	2.21%	-	-
Horiz. %	88.18%	99.74%	100.77%	105.45%	103.34%	102.21%	100.00%	-
DPS	14.00	14.00	14.00	10.00	10.00	13.00	13.00	5.07%
YoY %	0.00%	0.00%	40.00%	0.00%	-23.08%	0.00%	-	-
Horiz. %	107.69%	107.69%	107.69%	76.92%	76.92%	100.00%	100.00%	-
NAPS	1.4834	1.5005	1.5051	1.4767	1.4478	1.4595	1.4331	2.33%
YoY %	-1.14%	-0.31%	1.92%	2.00%	-0.80%	1.84%	-	-
Horiz. %	103.51%	104.70%	105.02%	103.04%	101.03%	101.84%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,091,340
RPS	149.10	156.20	157.56	159.95	159.76	158.06	155.26	-2.67%
YoY %	-4.55%	-0.86%	-1.49%	0.12%	1.08%	1.80%	-	-
Horiz. %	96.03%	100.61%	101.48%	103.02%	102.90%	101.80%	100.00%	-
EPS	17.36	19.58	19.58	20.47	20.03	19.72	19.14	-6.31%
YoY %	-11.34%	0.00%	-4.35%	2.20%	1.57%	3.03%	-	-
Horiz. %	90.70%	102.30%	102.30%	106.95%	104.65%	103.03%	100.00%	-
DPS	14.02	13.97	13.97	9.88	9.84	12.79	12.79	6.33%
YoY %	0.36%	0.00%	41.40%	0.41%	-23.06%	0.00%	-	-
Horiz. %	109.62%	109.23%	109.23%	77.25%	76.94%	100.00%	100.00%	-
NAPS	1.5001	1.5131	1.5028	1.4737	1.4416	1.4472	1.4097	4.24%
YoY %	-0.86%	0.69%	1.97%	2.23%	-0.39%	2.66%	-	-
Horiz. %	106.41%	107.33%	106.60%	104.54%	102.26%	102.66%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	2.58	2.36	2.62	2.71	2.80	2.40	2.34	-
P/RPS	1.75	1.52	1.66	1.69	1.75	1.51	1.48	11.85%
YoY %	15.13%	-8.43%	-1.78%	-3.43%	15.89%	2.03%	-	-
Horiz. %	118.24%	102.70%	112.16%	114.19%	118.24%	102.03%	100.00%	-
P/EPS	15.03	12.16	13.36	13.21	13.92	12.07	12.03	16.04%
YoY %	23.60%	-8.98%	1.14%	-5.10%	15.33%	0.33%	-	-
Horiz. %	124.94%	101.08%	111.06%	109.81%	115.71%	100.33%	100.00%	-
EY	6.65	8.23	7.49	7.57	7.18	8.29	8.32	-13.90%
YoY %	-19.20%	9.88%	-1.06%	5.43%	-13.39%	-0.36%	-	-
Horiz. %	79.93%	98.92%	90.02%	90.99%	86.30%	99.64%	100.00%	-
DY	5.43	5.93	5.34	3.69	3.57	5.42	5.56	-1.56%
YoY %	-8.43%	11.05%	44.72%	3.36%	-34.13%	-2.52%	-	-
Horiz. %	97.66%	106.65%	96.04%	66.37%	64.21%	97.48%	100.00%	-
P/NAPS	1.74	1.57	1.74	1.84	1.93	1.64	1.63	4.46%
YoY %	10.83%	-9.77%	-5.43%	-4.66%	17.68%	0.61%	-	-
Horiz. %	106.75%	96.32%	106.75%	112.88%	118.40%	100.61%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	14/08/14	08/05/14	20/02/14	18/11/13	28/08/13	07/05/13	20/02/13	-
Price	2.39	2.45	2.58	2.67	2.55	2.62	2.14	-
P/RPS	1.62	1.58	1.64	1.67	1.59	1.64	1.36	12.40%
YoY %	2.53%	-3.66%	-1.80%	5.03%	-3.05%	20.59%	-	-
Horiz. %	119.12%	116.18%	120.59%	122.79%	116.91%	120.59%	100.00%	-
P/EPS	13.93	12.62	13.15	13.01	12.68	13.17	11.00	17.10%
YoY %	10.38%	-4.03%	1.08%	2.60%	-3.72%	19.73%	-	-
Horiz. %	126.64%	114.73%	119.55%	118.27%	115.27%	119.73%	100.00%	-
EY	7.18	7.92	7.60	7.68	7.89	7.59	9.09	-14.58%
YoY %	-9.34%	4.21%	-1.04%	-2.66%	3.95%	-16.50%	-	-
Horiz. %	78.99%	87.13%	83.61%	84.49%	86.80%	83.50%	100.00%	-
DY	5.86	5.71	5.43	3.75	3.92	4.96	6.07	-2.32%
YoY %	2.63%	5.16%	44.80%	-4.34%	-20.97%	-18.29%	-	-
Horiz. %	96.54%	94.07%	89.46%	61.78%	64.58%	81.71%	100.00%	-
P/NAPS	1.61	1.63	1.71	1.81	1.76	1.80	1.49	5.31%
YoY %	-1.23%	-4.68%	-5.52%	2.84%	-2.22%	20.81%	-	-
Horiz. %	108.05%	109.40%	114.77%	121.48%	118.12%	120.81%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos