[MEDIA] YoY Cumulative 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- 221.73%
YoY- 12.49%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 653,614 695,208 742,684 832,110 782,907 775,861 718,619 -1.56%
PBT 51,133 83,140 85,355 117,889 105,879 108,109 121,591 -13.43%
Tax -9,520 -21,490 -21,264 -29,485 -27,099 -27,839 -34,809 -19.41%
NP 41,613 61,650 64,091 88,404 78,780 80,270 86,782 -11.51%
-
NP to SH 45,163 62,826 62,846 87,210 77,527 79,232 82,225 -9.49%
-
Tax Rate 18.62% 25.85% 24.91% 25.01% 25.59% 25.75% 28.63% -
Total Cost 612,001 633,558 678,593 743,706 704,127 695,591 631,837 -0.52%
-
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%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 22,183 33,275 33,134 32,703 32,280 - - -
Div Payout % 49.12% 52.96% 52.72% 37.50% 41.64% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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%
NOSH 1,109,190 1,109,190 1,104,499 1,090,125 1,076,005 1,045,277 976,543 2.14%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.37% 8.87% 8.63% 10.62% 10.06% 10.35% 12.08% -
ROE 2.80% 3.93% 3.84% 5.53% 0.05% 5.75% 7.75% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 58.93 62.68 67.24 76.33 72.76 74.23 73.59 -3.63%
EPS 4.07 5.66 5.69 8.00 7.20 7.58 8.42 -11.40%
DPS 2.00 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 1.4518 1.4426 1.4834 1.4478 135.36 1.3187 1.0869 4.93%
Adjusted Per Share Value based on latest NOSH - 1,088,822
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 59.77 63.57 67.92 76.09 71.59 70.95 65.72 -1.56%
EPS 4.13 5.75 5.75 7.98 7.09 7.25 7.52 -9.49%
DPS 2.03 3.04 3.03 2.99 2.95 0.00 0.00 -
NAPS 1.4726 1.4633 1.4983 1.4433 133.1909 1.2605 0.9706 7.18%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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 2.34 2.33 3.84 3.67 3.04 3.91 2.87 -3.34%
P/EPS 33.89 25.78 45.34 35.00 30.67 38.26 25.06 5.15%
EY 2.95 3.88 2.21 2.86 3.26 2.61 3.99 -4.90%
DY 1.45 2.05 1.16 1.07 1.36 0.00 0.00 -
P/NAPS 0.95 1.01 1.74 1.93 0.02 2.20 1.94 -11.20%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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 2.49 1.82 3.55 3.34 3.37 3.72 2.88 -2.39%
P/EPS 36.10 20.13 42.00 31.88 34.00 36.41 25.18 6.18%
EY 2.77 4.97 2.38 3.14 2.94 2.75 3.97 -5.81%
DY 1.36 2.63 1.26 1.18 1.22 0.00 0.00 -
P/NAPS 1.01 0.79 1.61 1.76 0.02 2.09 1.95 -10.37%

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
Post a Comment