[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	146.99	154.00	155.33	157.69	157.51	155.83	153.07	-2.67%
YoY %	-4.55%	-0.86%	-1.50%	0.11%	1.08%	1.80%	-	-
Horiz. %	96.03%	100.61%	101.48%	103.02%	102.90%	101.80%	100.00%	-
EPS	17.11	19.30	19.31	20.18	19.74	19.44	18.87	-6.33%
YoY %	-11.35%	-0.05%	-4.31%	2.23%	1.54%	3.02%	-	-
Horiz. %	90.67%	102.28%	102.33%	106.94%	104.61%	103.02%	100.00%	-
DPS	13.82	13.77	13.77	9.74	9.70	12.61	12.61	6.31%
YoY %	0.36%	0.00%	41.38%	0.41%	-23.08%	0.00%	-	-
Horiz. %	109.60%	109.20%	109.20%	77.24%	76.92%	100.00%	100.00%	-
NAPS	1.479	1.4917	1.4816	1.4529	1.4212	1.4267	1.3898	4.24%
YoY %	-0.85%	0.68%	1.98%	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
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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 16:30:00

EMA 5

5 Mins

SELL

2024-04-26 16:30:00

ADX

5 Mins

SELL

2024-04-26 16:30:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-26 16:30:00

ADX

10 Mins

SELL

2024-04-26 15:30:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

401

MYEG

MY E.G. SERVICES BHD

399

MPI

MALAYSIAN PACIFIC INDUSTRIES

368

PTRANS

PERAK TRANSIT BERHAD

351

HLIND

HONG LEONG INDUSTRIES BHD

349

YTL

YTL CORPORATION BHD

263

DNEX

DAGANG NEXCHANGE BERHAD

253

CAPITALA

CAPITAL A BERHAD

243

SAPNRG

SAPURA ENERGY BERHAD

234

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

HONGSENG

0.01

0.00

54,133,200

BPURI

0.075

0.00

53,737,600

YTLPOWR

4.42

+0.30

53,630,800

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More