[MEDIA] QoQ TTM Result on 31-Dec-2013 [#4]

Stock

[MEDIA] MEDIA PRIMA BHD

Announcement Date

20-Feb-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Dec-2013 [#4]

Profit Trend

QoQ- -4.34%

YoY- 2.32%

Quarter Report

MPB Bursa Q4 2013.pdf

Latest QR

Upcoming QR

MEDIA's Result

MEDIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
TTM Result
Revenue	1,570,764	1,630,443	1,708,137	1,722,943	1,749,114	1,747,048	1,728,397	-6.17%
YoY %	-3.66%	-4.55%	-0.86%	-1.50%	0.12%	1.08%	-	-
Horiz. %	90.88%	94.33%	98.83%	99.68%	101.20%	101.08%	100.00%	-
PBT	228,796	257,447	289,706	289,981	301,758	294,955	290,863	-14.77%
YoY %	-11.13%	-11.14%	-0.09%	-3.90%	2.31%	1.41%	-	-
Horiz. %	78.66%	88.51%	99.60%	99.70%	103.75%	101.41%	100.00%	-
Tax	-58,195	-65,344	-73,508	-73,565	-75,656	-74,019	-73,173	-14.14%
YoY %	10.94%	11.11%	0.08%	2.76%	-2.21%	-1.16%	-	-
Horiz. %	79.53%	89.30%	100.46%	100.54%	103.39%	101.16%	100.00%	-
NP	170,601	192,103	216,198	216,416	226,102	220,936	217,690	-14.98%
YoY %	-11.19%	-11.14%	-0.10%	-4.28%	2.34%	1.49%	-	-
Horiz. %	78.37%	88.25%	99.31%	99.41%	103.86%	101.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	168,461	189,801	214,074	214,165	223,890	218,995	215,653	-15.16%
YoY %	-11.24%	-11.34%	-0.04%	-4.34%	2.24%	1.55%	-	-
Horiz. %	78.12%	88.01%	99.27%	99.31%	103.82%	101.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.44%	25.38%	25.37%	25.37%	25.07%	25.10%	25.16%	-
YoY %	0.24%	0.04%	0.00%	1.20%	-0.12%	-0.24%	-	-
Horiz. %	101.11%	100.87%	100.83%	100.83%	99.64%	99.76%	100.00%	-
Total Cost	1,400,163	1,438,340	1,491,939	1,506,527	1,523,012	1,526,112	1,510,707	-4.93%
YoY %	-2.65%	-3.59%	-0.97%	-1.08%	-0.20%	1.02%	-	-
Horiz. %	92.68%	95.21%	98.76%	99.72%	100.81%	101.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,647,072	1,640,438	1,654,592	1,643,408	1,611,581	1,576,397	1,582,506	2.69%
YoY %	0.40%	-0.86%	0.68%	1.97%	2.23%	-0.39%	-	-
Horiz. %	104.08%	103.66%	104.56%	103.85%	101.84%	99.61%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	153,649	153,267	152,756	152,756	108,036	107,557	139,823	6.48%
YoY %	0.25%	0.33%	0.00%	41.39%	0.45%	-23.08%	-	-
Horiz. %	109.89%	109.62%	109.25%	109.25%	77.27%	76.92%	100.00%	-
Div Payout %	91.21%	80.75%	71.36%	71.33%	48.25%	49.11%	64.84%	-
YoY %	12.95%	13.16%	0.04%	47.83%	-1.75%	-24.26%	-	-
Horiz. %	140.67%	124.54%	110.06%	110.01%	74.41%	75.74%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	1,647,072	1,640,438	1,654,592	1,643,408	1,611,581	1,576,397	1,582,506	2.69%
YoY %	0.40%	-0.86%	0.68%	1.97%	2.23%	-0.39%	-	-
Horiz. %	104.08%	103.66%	104.56%	103.85%	101.84%	99.61%	100.00%	-
NOSH	1,104,083	1,105,864	1,102,693	1,091,893	1,091,340	1,088,822	1,084,280	1.21%
YoY %	-0.16%	0.29%	0.99%	0.05%	0.23%	0.42%	-	-
Horiz. %	101.83%	101.99%	101.70%	100.70%	100.65%	100.42%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	10.86%	11.78%	12.66%	12.56%	12.93%	12.65%	12.59%	-
YoY %	-7.81%	-6.95%	0.80%	-2.86%	2.21%	0.48%	-	-
Horiz. %	86.26%	93.57%	100.56%	99.76%	102.70%	100.48%	100.00%	-
ROE	10.23%	11.57%	12.94%	13.03%	13.89%	13.89%	13.63%	-
YoY %	-11.58%	-10.59%	-0.69%	-6.19%	0.00%	1.91%	-	-
Horiz. %	75.06%	84.89%	94.94%	95.60%	101.91%	101.91%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	142.27	147.44	154.91	157.79	160.27	160.45	159.41	-7.29%
YoY %	-3.51%	-4.82%	-1.83%	-1.55%	-0.11%	0.65%	-	-
Horiz. %	89.25%	92.49%	97.18%	98.98%	100.54%	100.65%	100.00%	-
EPS	15.26	17.16	19.41	19.61	20.52	20.11	19.89	-16.17%
YoY %	-11.07%	-11.59%	-1.02%	-4.43%	2.04%	1.11%	-	-
Horiz. %	76.72%	86.27%	97.59%	98.59%	103.17%	101.11%	100.00%	-
DPS	14.00	14.00	14.00	14.00	10.00	10.00	13.00	5.05%
YoY %	0.00%	0.00%	0.00%	40.00%	0.00%	-23.08%	-	-
Horiz. %	107.69%	107.69%	107.69%	107.69%	76.92%	76.92%	100.00%	-
NAPS	1.4918	1.4834	1.5005	1.5051	1.4767	1.4478	1.4595	1.46%
YoY %	0.57%	-1.14%	-0.31%	1.92%	2.00%	-0.80%	-	-
Horiz. %	102.21%	101.64%	102.81%	103.12%	101.18%	99.20%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,091,893
RPS	141.61	146.99	154.00	155.33	157.69	157.51	155.83	-6.17%
YoY %	-3.66%	-4.55%	-0.86%	-1.50%	0.11%	1.08%	-	-
Horiz. %	90.87%	94.33%	98.83%	99.68%	101.19%	101.08%	100.00%	-
EPS	15.19	17.11	19.30	19.31	20.18	19.74	19.44	-15.15%
YoY %	-11.22%	-11.35%	-0.05%	-4.31%	2.23%	1.54%	-	-
Horiz. %	78.14%	88.01%	99.28%	99.33%	103.81%	101.54%	100.00%	-
DPS	13.85	13.82	13.77	13.77	9.74	9.70	12.61	6.44%
YoY %	0.22%	0.36%	0.00%	41.38%	0.41%	-23.08%	-	-
Horiz. %	109.83%	109.60%	109.20%	109.20%	77.24%	76.92%	100.00%	-
NAPS	1.4849	1.479	1.4917	1.4816	1.4529	1.4212	1.4267	2.69%
YoY %	0.40%	-0.85%	0.68%	1.98%	2.23%	-0.39%	-	-
Horiz. %	104.08%	103.67%	104.56%	103.85%	101.84%	99.61%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	2.23	2.58	2.36	2.62	2.71	2.80	2.40	-
P/RPS	1.57	1.75	1.52	1.66	1.69	1.75	1.51	2.62%
YoY %	-10.29%	15.13%	-8.43%	-1.78%	-3.43%	15.89%	-	-
Horiz. %	103.97%	115.89%	100.66%	109.93%	111.92%	115.89%	100.00%	-
P/EPS	14.62	15.03	12.16	13.36	13.21	13.92	12.07	13.61%
YoY %	-2.73%	23.60%	-8.98%	1.14%	-5.10%	15.33%	-	-
Horiz. %	121.13%	124.52%	100.75%	110.69%	109.44%	115.33%	100.00%	-
EY	6.84	6.65	8.23	7.49	7.57	7.18	8.29	-12.01%
YoY %	2.86%	-19.20%	9.88%	-1.06%	5.43%	-13.39%	-	-
Horiz. %	82.51%	80.22%	99.28%	90.35%	91.31%	86.61%	100.00%	-
DY	6.28	5.43	5.93	5.34	3.69	3.57	5.42	10.30%
YoY %	15.65%	-8.43%	11.05%	44.72%	3.36%	-34.13%	-	-
Horiz. %	115.87%	100.18%	109.41%	98.52%	68.08%	65.87%	100.00%	-
P/NAPS	1.49	1.74	1.57	1.74	1.84	1.93	1.64	-6.18%
YoY %	-14.37%	10.83%	-9.77%	-5.43%	-4.66%	17.68%	-	-
Horiz. %	90.85%	106.10%	95.73%	106.10%	112.20%	117.68%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	06/11/14	14/08/14	08/05/14	20/02/14	18/11/13	28/08/13	07/05/13	-
Price	1.91	2.39	2.45	2.58	2.67	2.55	2.62	-
P/RPS	1.34	1.62	1.58	1.64	1.67	1.59	1.64	-12.59%
YoY %	-17.28%	2.53%	-3.66%	-1.80%	5.03%	-3.05%	-	-
Horiz. %	81.71%	98.78%	96.34%	100.00%	101.83%	96.95%	100.00%	-
P/EPS	12.52	13.93	12.62	13.15	13.01	12.68	13.17	-3.31%
YoY %	-10.12%	10.38%	-4.03%	1.08%	2.60%	-3.72%	-	-
Horiz. %	95.06%	105.77%	95.82%	99.85%	98.79%	96.28%	100.00%	-
EY	7.99	7.18	7.92	7.60	7.68	7.89	7.59	3.48%
YoY %	11.28%	-9.34%	4.21%	-1.04%	-2.66%	3.95%	-	-
Horiz. %	105.27%	94.60%	104.35%	100.13%	101.19%	103.95%	100.00%	-
DY	7.33	5.86	5.71	5.43	3.75	3.92	4.96	29.71%
YoY %	25.09%	2.63%	5.16%	44.80%	-4.34%	-20.97%	-	-
Horiz. %	147.78%	118.15%	115.12%	109.48%	75.60%	79.03%	100.00%	-
P/NAPS	1.28	1.61	1.63	1.71	1.81	1.76	1.80	-20.31%
YoY %	-20.50%	-1.23%	-4.68%	-5.52%	2.84%	-2.22%	-	-
Horiz. %	71.11%	89.44%	90.56%	95.00%	100.56%	97.78%	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 - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 15:00:00

EMA 5

30 Mins

SELL

2024-04-25 14:45:00

EMA 5

5 Mins

SELL

2024-04-25 14:45:00

ADX

5 Mins

SELL

2024-04-25 14:45:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-25 14:45:00

TURTLE SYSTEM 55

5 Mins

SELL

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

372

PTRANS

PERAK TRANSIT BERHAD

361

HLIND

HONG LEONG INDUSTRIES BHD

356

SAPNRG

SAPURA ENERGY BERHAD

304

YTLPOWR

YTL POWER INTERNATIONAL BHD

281

DNEX

DAGANG NEXCHANGE BERHAD

270

MYEG

MY E.G. SERVICES BHD

239

GENTING

GENTING BHD

218

PBBANK

PUBLIC BANK BHD

187

Daily Stocks

HSI-CVW

0.25

+0.02

131,494,600

SAPNRG

0.045

0.00

124,101,700

ICONIC-WA

0.025

+0.005

118,803,200

BJCORP

0.295

+0.01

117,558,500

HSI-HUS

0.125

-0.015

105,603,900

HSI-HSZ

0.28

-0.03

96,692,300

INGENIEU

0.115

-0.015

93,899,000

EKOVEST

0.45

-0.01

76,041,400

FITTERS

0.05

+0.005

63,452,300

BPURI

0.075

0.00

58,428,600

More active Stocks

NESTLE

127.00

+0.70

93,700

HEIM

23.36

+0.36

131,400

UTDPLT

26.38

+0.28

487,100

CRESNDO

3.88

+0.27

1,425,700

KLCC

7.70

+0.16

132,900

HSI-CVX

0.885

+0.155

2,000

AHEALTH

3.20

+0.10

470,900

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

TAS

0.675

+0.09

16,755,700

More gainer Stocks

HSI-HS9

0.92

-0.39

2,000

MPI

29.94

-0.28

84,400

ALLIANZ

20.90

-0.22

35,100

ORIENT

6.97

-0.18

1,220,900

AMLEX

0.25

-0.18

90,200

GESHEN

3.77

-0.18

36,700

PIE

5.86

-0.17

1,151,200

NVIDIA-C1

4.09

-0.17

35,600

AJI

19.22

-0.16

26,000

HSI-HUT

0.48

-0.155

25,000

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