[MEDIA] YoY Annualized Quarter 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- 60.86%

YoY- 12.49%

Quarter Report

MPB Bursa Q2 2013.pdf

Latest QR

Upcoming QR

MEDIA's Result

MEDIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	1,307,228	1,390,416	1,485,368	1,664,220	1,565,814	1,551,722	1,437,238	-1.56%
YoY %	-5.98%	-6.39%	-10.75%	6.28%	0.91%	7.97%	-	-
Horiz. %	90.95%	96.74%	103.35%	115.79%	108.95%	107.97%	100.00%	-
PBT	102,266	166,280	170,710	235,778	211,758	216,218	243,182	-13.43%
YoY %	-38.50%	-2.60%	-27.60%	11.34%	-2.06%	-11.09%	-	-
Horiz. %	42.05%	68.38%	70.20%	96.96%	87.08%	88.91%	100.00%	-
Tax	-19,040	-42,980	-42,528	-58,970	-54,198	-55,678	-69,618	-19.41%
YoY %	55.70%	-1.06%	27.88%	-8.80%	2.66%	20.02%	-	-
Horiz. %	27.35%	61.74%	61.09%	84.71%	77.85%	79.98%	100.00%	-
NP	83,226	123,300	128,182	176,808	157,560	160,540	173,564	-11.51%
YoY %	-32.50%	-3.81%	-27.50%	12.22%	-1.86%	-7.50%	-	-
Horiz. %	47.95%	71.04%	73.85%	101.87%	90.78%	92.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	90,326	125,652	125,692	174,420	155,054	158,464	164,450	-9.49%
YoY %	-28.11%	-0.03%	-27.94%	12.49%	-2.15%	-3.64%	-	-
Horiz. %	54.93%	76.41%	76.43%	106.06%	94.29%	96.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.62%	25.85%	24.91%	25.01%	25.59%	25.75%	28.63%	-
YoY %	-27.97%	3.77%	-0.40%	-2.27%	-0.62%	-10.06%	-	-
Horiz. %	65.04%	90.29%	87.01%	87.36%	89.38%	89.94%	100.00%	-
Total Cost	1,224,002	1,267,116	1,357,186	1,487,412	1,408,254	1,391,182	1,263,674	-0.52%
YoY %	-3.40%	-6.64%	-8.76%	5.62%	1.23%	10.09%	-	-
Horiz. %	96.86%	100.27%	107.40%	117.71%	111.44%	110.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,610,322	1,600,117	1,638,413	1,578,283	145,648,110	1,378,406	1,061,405	7.18%
YoY %	0.64%	-2.34%	3.81%	-98.92%	10,466.42%	29.87%	-	-
Horiz. %	151.72%	150.75%	154.36%	148.70%	13,722.20%	129.87%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	44,367	66,551	66,269	65,407	64,560	-	-	-
YoY %	-33.33%	0.43%	1.32%	1.31%	0.00%	-	-	-
Horiz. %	68.72%	103.08%	102.65%	101.31%	100.00%	-	-	-
Div Payout %	49.12%	52.96%	52.72%	37.50%	41.64%	-	-	-
YoY %	-7.25%	0.46%	40.59%	-9.94%	0.00%	-	-	-
Horiz. %	117.96%	127.19%	126.61%	90.06%	100.00%	-	-	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,610,322	1,600,117	1,638,413	1,578,283	145,648,110	1,378,406	1,061,405	7.18%
YoY %	0.64%	-2.34%	3.81%	-98.92%	10,466.42%	29.87%	-	-
Horiz. %	151.72%	150.75%	154.36%	148.70%	13,722.20%	129.87%	100.00%	-
NOSH	1,109,190	1,109,190	1,104,499	1,090,125	1,076,005	1,045,277	976,543	2.14%
YoY %	0.00%	0.42%	1.32%	1.31%	2.94%	7.04%	-	-
Horiz. %	113.58%	113.58%	113.10%	111.63%	110.19%	107.04%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	6.37%	8.87%	8.63%	10.62%	10.06%	10.35%	12.08%	-
YoY %	-28.18%	2.78%	-18.74%	5.57%	-2.80%	-14.32%	-	-
Horiz. %	52.73%	73.43%	71.44%	87.91%	83.28%	85.68%	100.00%	-
ROE	5.61%	7.85%	7.67%	11.05%	0.11%	11.50%	15.49%	-
YoY %	-28.54%	2.35%	-30.59%	9,945.45%	-99.04%	-25.76%	-	-
Horiz. %	36.22%	50.68%	49.52%	71.34%	0.71%	74.24%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	117.85	125.35	134.48	152.66	145.52	148.45	147.18	-3.63%
YoY %	-5.98%	-6.79%	-11.91%	4.91%	-1.97%	0.86%	-	-
Horiz. %	80.07%	85.17%	91.37%	103.72%	98.87%	100.86%	100.00%	-
EPS	8.14	11.32	11.38	16.00	14.40	15.16	16.84	-11.40%
YoY %	-28.09%	-0.53%	-28.87%	11.11%	-5.01%	-9.98%	-	-
Horiz. %	48.34%	67.22%	67.58%	95.01%	85.51%	90.02%	100.00%	-
DPS	4.00	6.00	6.00	6.00	6.00	0.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.67%	100.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	1.4518	1.4426	1.4834	1.4478	135.36	1.3187	1.0869	4.93%
YoY %	0.64%	-2.75%	2.46%	-98.93%	10,164.65%	21.33%	-	-
Horiz. %	133.57%	132.73%	136.48%	133.20%	12,453.77%	121.33%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,088,822
RPS	119.54	127.15	135.83	152.19	143.19	141.90	131.43	-1.56%
YoY %	-5.99%	-6.39%	-10.75%	6.29%	0.91%	7.97%	-	-
Horiz. %	90.95%	96.74%	103.35%	115.80%	108.95%	107.97%	100.00%	-
EPS	8.26	11.49	11.49	15.95	14.18	14.49	15.04	-9.49%
YoY %	-28.11%	0.00%	-27.96%	12.48%	-2.14%	-3.66%	-	-
Horiz. %	54.92%	76.40%	76.40%	106.05%	94.28%	96.34%	100.00%	-
DPS	4.06	6.09	6.06	5.98	5.90	0.00	0.00	-
YoY %	-33.33%	0.50%	1.34%	1.36%	0.00%	0.00%	-	-
Horiz. %	68.81%	103.22%	102.71%	101.36%	100.00%	-	-	-
NAPS	1.4726	1.4633	1.4983	1.4433	133.1909	1.2605	0.9706	7.18%
YoY %	0.64%	-2.34%	3.81%	-98.92%	10,466.51%	29.87%	-	-
Horiz. %	151.72%	150.76%	154.37%	148.70%	13,722.53%	129.87%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.38	1.46	2.58	2.80	2.21	2.90	2.11	-
P/RPS	1.17	1.16	1.92	1.83	1.52	1.95	1.43	-3.28%
YoY %	0.86%	-39.58%	4.92%	20.39%	-22.05%	36.36%	-	-
Horiz. %	81.82%	81.12%	134.27%	127.97%	106.29%	136.36%	100.00%	-
P/EPS	16.95	12.89	22.67	17.50	15.34	19.13	12.53	5.15%
YoY %	31.50%	-43.14%	29.54%	14.08%	-19.81%	52.67%	-	-
Horiz. %	135.28%	102.87%	180.93%	139.66%	122.43%	152.67%	100.00%	-
EY	5.90	7.76	4.41	5.71	6.52	5.23	7.98	-4.90%
YoY %	-23.97%	75.96%	-22.77%	-12.42%	24.67%	-34.46%	-	-
Horiz. %	73.93%	97.24%	55.26%	71.55%	81.70%	65.54%	100.00%	-
DY	2.90	4.11	2.33	2.14	2.71	0.00	0.00	-
YoY %	-29.44%	76.39%	8.88%	-21.03%	0.00%	0.00%	-	-
Horiz. %	107.01%	151.66%	85.98%	78.97%	100.00%	-	-	-
P/NAPS	0.95	1.01	1.74	1.93	0.02	2.20	1.94	-11.20%
YoY %	-5.94%	-41.95%	-9.84%	9,550.00%	-99.09%	13.40%	-	-
Horiz. %	48.97%	52.06%	89.69%	99.48%	1.03%	113.40%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	11/08/16	13/08/15	14/08/14	28/08/13	14/08/12	24/08/11	24/08/10	-
Price	1.47	1.14	2.39	2.55	2.45	2.76	2.12	-
P/RPS	1.25	0.91	1.78	1.67	1.68	1.86	1.44	-2.32%
YoY %	37.36%	-48.88%	6.59%	-0.60%	-9.68%	29.17%	-	-
Horiz. %	86.81%	63.19%	123.61%	115.97%	116.67%	129.17%	100.00%	-
P/EPS	18.05	10.06	21.00	15.94	17.00	18.21	12.59	6.18%
YoY %	79.42%	-52.10%	31.74%	-6.24%	-6.64%	44.64%	-	-
Horiz. %	143.37%	79.90%	166.80%	126.61%	135.03%	144.64%	100.00%	-
EY	5.54	9.94	4.76	6.27	5.88	5.49	7.94	-5.81%
YoY %	-44.27%	108.82%	-24.08%	6.63%	7.10%	-30.86%	-	-
Horiz. %	69.77%	125.19%	59.95%	78.97%	74.06%	69.14%	100.00%	-
DY	2.72	5.26	2.51	2.35	2.45	0.00	0.00	-
YoY %	-48.29%	109.56%	6.81%	-4.08%	0.00%	0.00%	-	-
Horiz. %	111.02%	214.69%	102.45%	95.92%	100.00%	-	-	-
P/NAPS	1.01	0.79	1.61	1.76	0.02	2.09	1.95	-10.37%
YoY %	27.85%	-50.93%	-8.52%	8,700.00%	-99.04%	7.18%	-	-
Horiz. %	51.79%	40.51%	82.56%	90.26%	1.03%	107.18%	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