[MEDIA] YoY Cumulative Quarter 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- 72.83%
YoY- 10.71%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 970,374 1,060,576 1,122,282 1,271,387 1,220,118 1,193,329 1,135,372 -2.58%
PBT -61,070 144,302 142,197 203,382 184,569 180,825 215,927 -
Tax -10,579 -37,552 -35,528 -50,898 -46,875 -46,457 -55,464 -24.11%
NP -71,649 106,750 106,669 152,484 137,694 134,368 160,463 -
-
NP to SH -64,194 106,989 105,022 150,726 136,148 132,604 154,094 -
-
Tax Rate - 26.02% 24.99% 25.03% 25.40% 25.69% 25.69% -
Total Cost 1,042,023 953,826 1,015,613 1,118,903 1,082,424 1,058,961 974,909 1.11%
-
Net Worth 1,478,772 1,610,987 1,649,176 1,611,709 143,034,777 1,348,490 1,145,162 4.34%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 44,367 55,459 66,329 65,485 64,594 115,399 39,410 1.99%
Div Payout % 0.00% 51.84% 63.16% 43.45% 47.44% 87.03% 25.58% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,478,772 1,610,987 1,649,176 1,611,709 143,034,777 1,348,490 1,145,162 4.34%
NOSH 1,109,190 1,109,190 1,105,494 1,091,426 1,076,582 1,049,082 985,255 1.99%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -7.38% 10.07% 9.50% 11.99% 11.29% 11.26% 14.13% -
ROE -4.34% 6.64% 6.37% 9.35% 0.10% 9.83% 13.46% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 87.48 95.62 101.52 116.49 113.33 113.75 115.24 -4.48%
EPS -5.79 9.65 9.50 13.81 12.65 12.64 15.64 -
DPS 4.00 5.00 6.00 6.00 6.00 11.00 4.00 0.00%
NAPS 1.3332 1.4524 1.4918 1.4767 132.86 1.2854 1.1623 2.31%
Adjusted Per Share Value based on latest NOSH - 1,091,340
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 88.74 96.99 102.63 116.26 111.58 109.13 103.83 -2.58%
EPS -5.87 9.78 9.60 13.78 12.45 12.13 14.09 -
DPS 4.06 5.07 6.07 5.99 5.91 10.55 3.60 2.02%
NAPS 1.3523 1.4732 1.5081 1.4739 130.801 1.2332 1.0472 4.34%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.32 1.20 2.23 2.71 2.33 2.20 2.16 -
P/RPS 1.51 1.26 2.20 2.33 2.06 1.93 1.87 -3.49%
P/EPS -22.81 12.44 23.47 19.62 18.42 17.41 13.81 -
EY -4.38 8.04 4.26 5.10 5.43 5.75 7.24 -
DY 3.03 4.17 2.69 2.21 2.58 5.00 1.85 8.56%
P/NAPS 0.99 0.83 1.49 1.84 0.02 1.71 1.86 -9.96%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 19/11/15 06/11/14 18/11/13 22/11/12 18/11/11 16/11/10 -
Price 1.21 1.34 1.91 2.67 2.44 2.60 2.22 -
P/RPS 1.38 1.40 1.88 2.29 2.15 2.29 1.93 -5.43%
P/EPS -20.91 13.89 20.11 19.33 19.29 20.57 14.19 -
EY -4.78 7.20 4.97 5.17 5.18 4.86 7.05 -
DY 3.31 3.73 3.14 2.25 2.46 4.23 1.80 10.67%
P/NAPS 0.91 0.92 1.28 1.81 0.02 2.02 1.91 -11.61%

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