[MEDIA] QoQ TTM Result on 31-Dec-2014 [#4]

Stock

[MEDIA] MEDIA PRIMA BHD

Announcement Date

25-Feb-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Dec-2014 [#4]

Profit Trend

QoQ- -55.17%

YoY- -64.73%

Quarter Report

MPB Bursa Q4 2014 Final.pdf

Latest QR

Upcoming QR

MEDIA's Result

MEDIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	1,445,275	1,459,505	1,482,266	1,503,907	1,570,764	1,630,443	1,708,137	-10.53%
YoY %	-0.97%	-1.54%	-1.44%	-4.26%	-3.66%	-4.55%	-	-
Horiz. %	84.61%	85.44%	86.78%	88.04%	91.96%	95.45%	100.00%	-
PBT	103,547	99,227	90,879	101,441	228,796	257,447	289,706	-49.60%
YoY %	4.35%	9.19%	-10.41%	-55.66%	-11.13%	-11.14%	-	-
Horiz. %	35.74%	34.25%	31.37%	35.02%	78.98%	88.86%	100.00%	-
Tax	-26,843	-25,045	-22,468	-24,819	-58,195	-65,344	-73,508	-48.87%
YoY %	-7.18%	-11.47%	9.47%	57.35%	10.94%	11.11%	-	-
Horiz. %	36.52%	34.07%	30.57%	33.76%	79.17%	88.89%	100.00%	-
NP	76,704	74,182	68,411	76,622	170,601	192,103	216,198	-49.85%
YoY %	3.40%	8.44%	-10.72%	-55.09%	-11.19%	-11.14%	-	-
Horiz. %	35.48%	34.31%	31.64%	35.44%	78.91%	88.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,496	75,509	67,395	75,528	168,461	189,801	214,074	-49.17%
YoY %	2.63%	12.04%	-10.77%	-55.17%	-11.24%	-11.34%	-	-
Horiz. %	36.20%	35.27%	31.48%	35.28%	78.69%	88.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.92%	25.24%	24.72%	24.47%	25.44%	25.38%	25.37%	-
YoY %	2.69%	2.10%	1.02%	-3.81%	0.24%	0.04%	-	-
Horiz. %	102.17%	99.49%	97.44%	96.45%	100.28%	100.04%	100.00%	-
Total Cost	1,368,571	1,385,323	1,413,855	1,427,285	1,400,163	1,438,340	1,491,939	-5.58%
YoY %	-1.21%	-2.02%	-0.94%	1.94%	-2.65%	-3.59%	-	-
Horiz. %	91.73%	92.85%	94.77%	95.67%	93.85%	96.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,610,987	1,600,117	1,611,653	1,586,158	1,647,072	1,640,438	1,654,592	-1.76%
YoY %	0.68%	-0.72%	1.61%	-3.70%	0.40%	-0.86%	-	-
Horiz. %	97.36%	96.71%	97.40%	95.86%	99.55%	99.14%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	110,691	121,630	121,530	121,530	153,649	153,267	152,756	-19.30%
YoY %	-8.99%	0.08%	0.00%	-20.90%	0.25%	0.33%	-	-
Horiz. %	72.46%	79.62%	79.56%	79.56%	100.58%	100.33%	100.00%	-
Div Payout %	142.84%	161.08%	180.33%	160.91%	91.21%	80.75%	71.36%	-
YoY %	-11.32%	-10.67%	12.07%	76.42%	12.95%	13.16%	-	-
Horiz. %	200.17%	225.73%	252.70%	225.49%	127.82%	113.16%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	1,610,987	1,600,117	1,611,653	1,586,158	1,647,072	1,640,438	1,654,592	-1.76%
YoY %	0.68%	-0.72%	1.61%	-3.70%	0.40%	-0.86%	-	-
Horiz. %	97.36%	96.71%	97.40%	95.86%	99.55%	99.14%	100.00%	-
NOSH	1,109,190	1,109,190	1,109,190	1,104,644	1,104,083	1,105,864	1,102,693	0.39%
YoY %	0.00%	0.00%	0.41%	0.05%	-0.16%	0.29%	-	-
Horiz. %	100.59%	100.59%	100.59%	100.18%	100.13%	100.29%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	5.31%	5.08%	4.62%	5.09%	10.86%	11.78%	12.66%	-
YoY %	4.53%	9.96%	-9.23%	-53.13%	-7.81%	-6.95%	-	-
Horiz. %	41.94%	40.13%	36.49%	40.21%	85.78%	93.05%	100.00%	-
ROE	4.81%	4.72%	4.18%	4.76%	10.23%	11.57%	12.94%	-
YoY %	1.91%	12.92%	-12.18%	-53.47%	-11.58%	-10.59%	-	-
Horiz. %	37.17%	36.48%	32.30%	36.79%	79.06%	89.41%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	130.30	131.58	133.63	136.14	142.27	147.44	154.91	-10.88%
YoY %	-0.97%	-1.53%	-1.84%	-4.31%	-3.51%	-4.82%	-	-
Horiz. %	84.11%	84.94%	86.26%	87.88%	91.84%	95.18%	100.00%	-
EPS	6.99	6.81	6.08	6.84	15.26	17.16	19.41	-49.35%
YoY %	2.64%	12.01%	-11.11%	-55.18%	-11.07%	-11.59%	-	-
Horiz. %	36.01%	35.09%	31.32%	35.24%	78.62%	88.41%	100.00%	-
DPS	10.00	11.00	11.00	11.00	14.00	14.00	14.00	-20.07%
YoY %	-9.09%	0.00%	0.00%	-21.43%	0.00%	0.00%	-	-
Horiz. %	71.43%	78.57%	78.57%	78.57%	100.00%	100.00%	100.00%	-
NAPS	1.4524	1.4426	1.453	1.4359	1.4918	1.4834	1.5005	-2.14%
YoY %	0.68%	-0.72%	1.19%	-3.75%	0.57%	-1.14%	-	-
Horiz. %	96.79%	96.14%	96.83%	95.69%	99.42%	98.86%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,104,644
RPS	132.17	133.47	135.55	137.53	143.64	149.10	156.20	-10.52%
YoY %	-0.97%	-1.53%	-1.44%	-4.25%	-3.66%	-4.55%	-	-
Horiz. %	84.62%	85.45%	86.78%	88.05%	91.96%	95.45%	100.00%	-
EPS	7.09	6.91	6.16	6.91	15.41	17.36	19.58	-49.16%
YoY %	2.60%	12.18%	-10.85%	-55.16%	-11.23%	-11.34%	-	-
Horiz. %	36.21%	35.29%	31.46%	35.29%	78.70%	88.66%	100.00%	-
DPS	10.12	11.12	11.11	11.11	14.05	14.02	13.97	-19.32%
YoY %	-8.99%	0.09%	0.00%	-20.93%	0.21%	0.36%	-	-
Horiz. %	72.44%	79.60%	79.53%	79.53%	100.57%	100.36%	100.00%	-
NAPS	1.4732	1.4633	1.4738	1.4505	1.5062	1.5001	1.5131	-1.76%
YoY %	0.68%	-0.71%	1.61%	-3.70%	0.41%	-0.86%	-	-
Horiz. %	97.36%	96.71%	97.40%	95.86%	99.54%	99.14%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	1.20	1.46	1.70	1.76	2.23	2.58	2.36	-
P/RPS	0.92	1.11	1.27	1.29	1.57	1.75	1.52	-28.42%
YoY %	-17.12%	-12.60%	-1.55%	-17.83%	-10.29%	15.13%	-	-
Horiz. %	60.53%	73.03%	83.55%	84.87%	103.29%	115.13%	100.00%	-
P/EPS	17.18	21.45	27.98	25.74	14.62	15.03	12.16	25.88%
YoY %	-19.91%	-23.34%	8.70%	76.06%	-2.73%	23.60%	-	-
Horiz. %	141.28%	176.40%	230.10%	211.68%	120.23%	123.60%	100.00%	-
EY	5.82	4.66	3.57	3.88	6.84	6.65	8.23	-20.60%
YoY %	24.89%	30.53%	-7.99%	-43.27%	2.86%	-19.20%	-	-
Horiz. %	70.72%	56.62%	43.38%	47.14%	83.11%	80.80%	100.00%	-
DY	8.33	7.53	6.47	6.25	6.28	5.43	5.93	25.40%
YoY %	10.62%	16.38%	3.52%	-0.48%	15.65%	-8.43%	-	-
Horiz. %	140.47%	126.98%	109.11%	105.40%	105.90%	91.57%	100.00%	-
P/NAPS	0.83	1.01	1.17	1.23	1.49	1.74	1.57	-34.59%
YoY %	-17.82%	-13.68%	-4.88%	-17.45%	-14.37%	10.83%	-	-
Horiz. %	52.87%	64.33%	74.52%	78.34%	94.90%	110.83%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	19/11/15	13/08/15	14/05/15	25/02/15	06/11/14	14/08/14	08/05/14	-
Price	1.34	1.14	1.67	1.78	1.91	2.39	2.45	-
P/RPS	1.03	0.87	1.25	1.31	1.34	1.62	1.58	-24.79%
YoY %	18.39%	-30.40%	-4.58%	-2.24%	-17.28%	2.53%	-	-
Horiz. %	65.19%	55.06%	79.11%	82.91%	84.81%	102.53%	100.00%	-
P/EPS	19.18	16.75	27.48	26.03	12.52	13.93	12.62	32.15%
YoY %	14.51%	-39.05%	5.57%	107.91%	-10.12%	10.38%	-	-
Horiz. %	151.98%	132.73%	217.75%	206.26%	99.21%	110.38%	100.00%	-
EY	5.21	5.97	3.64	3.84	7.99	7.18	7.92	-24.34%
YoY %	-12.73%	64.01%	-5.21%	-51.94%	11.28%	-9.34%	-	-
Horiz. %	65.78%	75.38%	45.96%	48.48%	100.88%	90.66%	100.00%	-
DY	7.46	9.65	6.59	6.18	7.33	5.86	5.71	19.48%
YoY %	-22.69%	46.43%	6.63%	-15.69%	25.09%	2.63%	-	-
Horiz. %	130.65%	169.00%	115.41%	108.23%	128.37%	102.63%	100.00%	-
P/NAPS	0.92	0.79	1.15	1.24	1.28	1.61	1.63	-31.67%
YoY %	16.46%	-31.30%	-7.26%	-3.12%	-20.50%	-1.23%	-	-
Horiz. %	56.44%	48.47%	70.55%	76.07%	78.53%	98.77%	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