[MEDIA] YoY TTM 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- 1.55%

YoY- 6.6%

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
TTM Result
Revenue	1,386,099	1,459,505	1,630,443	1,747,048	1,629,179	1,603,885	1,143,469	3.25%
YoY %	-5.03%	-10.48%	-6.67%	7.23%	1.58%	40.26%	-	-
Horiz. %	121.22%	127.64%	142.59%	152.78%	142.48%	140.26%	100.00%	-
PBT	168,061	99,227	257,447	294,955	276,598	281,829	382,857	-12.81%
YoY %	69.37%	-61.46%	-12.72%	6.64%	-1.86%	-26.39%	-	-
Horiz. %	43.90%	25.92%	67.24%	77.04%	72.25%	73.61%	100.00%	-
Tax	-49,390	-25,045	-65,344	-74,019	-68,942	-39,315	-71,860	-6.05%
YoY %	-97.21%	61.67%	11.72%	-7.36%	-75.36%	45.29%	-	-
Horiz. %	68.73%	34.85%	90.93%	103.00%	95.94%	54.71%	100.00%	-
NP	118,671	74,182	192,103	220,936	207,656	242,514	310,997	-14.82%
YoY %	59.97%	-61.38%	-13.05%	6.40%	-14.37%	-22.02%	-	-
Horiz. %	38.16%	23.85%	61.77%	71.04%	66.77%	77.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	121,054	75,509	189,801	218,995	205,439	239,301	291,800	-13.62%
YoY %	60.32%	-60.22%	-13.33%	6.60%	-14.15%	-17.99%	-	-
Horiz. %	41.49%	25.88%	65.04%	75.05%	70.40%	82.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.39%	25.24%	25.38%	25.10%	24.92%	13.95%	18.77%	-
YoY %	16.44%	-0.55%	1.12%	0.72%	78.64%	-25.68%	-	-
Horiz. %	156.58%	134.47%	135.22%	133.72%	132.77%	74.32%	100.00%	-
Total Cost	1,267,428	1,385,323	1,438,340	1,526,112	1,421,523	1,361,371	832,472	7.25%
YoY %	-8.51%	-3.69%	-5.75%	7.36%	4.42%	63.53%	-	-
Horiz. %	152.25%	166.41%	172.78%	183.32%	170.76%	163.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,610,322	1,600,117	1,640,438	1,576,397	145,583,776	1,378,863	1,062,350	7.17%
YoY %	0.64%	-2.46%	4.06%	-98.92%	10,458.25%	29.79%	-	-
Horiz. %	151.58%	150.62%	154.42%	148.39%	13,703.94%	129.79%	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	99,827	121,630	153,267	107,557	168,796	129,961	85,863	2.54%
YoY %	-17.93%	-20.64%	42.50%	-36.28%	29.88%	51.36%	-	-
Horiz. %	116.26%	141.66%	178.50%	125.27%	196.59%	151.36%	100.00%	-
Div Payout %	82.46%	161.08%	80.75%	49.11%	82.16%	54.31%	29.43%	-
YoY %	-48.81%	99.48%	64.43%	-40.23%	51.28%	84.54%	-	-
Horiz. %	280.19%	547.33%	274.38%	166.87%	279.17%	184.54%	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	1,640,438	1,576,397	145,583,776	1,378,863	1,062,350	7.17%
YoY %	0.64%	-2.46%	4.06%	-98.92%	10,458.25%	29.79%	-	-
Horiz. %	151.58%	150.62%	154.42%	148.39%	13,703.94%	129.79%	100.00%	-
NOSH	1,109,190	1,109,190	1,105,864	1,088,822	1,075,530	1,045,623	977,413	2.12%
YoY %	0.00%	0.30%	1.57%	1.24%	2.86%	6.98%	-	-
Horiz. %	113.48%	113.48%	113.14%	111.40%	110.04%	106.98%	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	8.56%	5.08%	11.78%	12.65%	12.75%	15.12%	27.20%	-
YoY %	68.50%	-56.88%	-6.88%	-0.78%	-15.67%	-44.41%	-	-
Horiz. %	31.47%	18.68%	43.31%	46.51%	46.88%	55.59%	100.00%	-
ROE	7.52%	4.72%	11.57%	13.89%	0.14%	17.35%	27.47%	-
YoY %	59.32%	-59.20%	-16.70%	9,821.43%	-99.19%	-36.84%	-	-
Horiz. %	27.38%	17.18%	42.12%	50.56%	0.51%	63.16%	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	124.96	131.58	147.44	160.45	151.48	153.39	116.99	1.10%
YoY %	-5.03%	-10.76%	-8.11%	5.92%	-1.25%	31.11%	-	-
Horiz. %	106.81%	112.47%	126.03%	137.15%	129.48%	131.11%	100.00%	-
EPS	10.91	6.81	17.16	20.11	19.10	22.89	29.85	-15.43%
YoY %	60.21%	-60.31%	-14.67%	5.29%	-16.56%	-23.32%	-	-
Horiz. %	36.55%	22.81%	57.49%	67.37%	63.99%	76.68%	100.00%	-
DPS	9.00	11.00	14.00	10.00	15.69	12.43	8.78	0.41%
YoY %	-18.18%	-21.43%	40.00%	-36.27%	26.23%	41.57%	-	-
Horiz. %	102.51%	125.28%	159.45%	113.90%	178.70%	141.57%	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	126.75	133.47	149.10	159.76	148.98	146.67	104.57	3.25%
YoY %	-5.03%	-10.48%	-6.67%	7.24%	1.57%	40.26%	-	-
Horiz. %	121.21%	127.64%	142.58%	152.78%	142.47%	140.26%	100.00%	-
EPS	11.07	6.91	17.36	20.03	18.79	21.88	26.68	-13.62%
YoY %	60.20%	-60.20%	-13.33%	6.60%	-14.12%	-17.99%	-	-
Horiz. %	41.49%	25.90%	65.07%	75.07%	70.43%	82.01%	100.00%	-
DPS	9.13	11.12	14.02	9.84	15.44	11.88	7.85	2.54%
YoY %	-17.90%	-20.68%	42.48%	-36.27%	29.97%	51.34%	-	-
Horiz. %	116.31%	141.66%	178.60%	125.35%	196.69%	151.34%	100.00%	-
NAPS	1.4726	1.4633	1.5001	1.4416	133.132	1.2609	0.9715	7.17%
YoY %	0.64%	-2.45%	4.06%	-98.92%	10,458.49%	29.79%	-	-
Horiz. %	151.58%	150.62%	154.41%	148.39%	13,703.76%	129.79%	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	1.10	1.11	1.75	1.75	1.46	1.89	1.80	-7.87%
YoY %	-0.90%	-36.57%	0.00%	19.86%	-22.75%	5.00%	-	-
Horiz. %	61.11%	61.67%	97.22%	97.22%	81.11%	105.00%	100.00%	-
P/EPS	12.64	21.45	15.03	13.92	11.57	12.67	7.07	10.15%
YoY %	-41.07%	42.71%	7.97%	20.31%	-8.68%	79.21%	-	-
Horiz. %	178.78%	303.39%	212.59%	196.89%	163.65%	179.21%	100.00%	-
EY	7.91	4.66	6.65	7.18	8.64	7.89	14.15	-9.23%
YoY %	69.74%	-29.92%	-7.38%	-16.90%	9.51%	-44.24%	-	-
Horiz. %	55.90%	32.93%	47.00%	50.74%	61.06%	55.76%	100.00%	-
DY	6.52	7.53	5.43	3.57	7.10	4.29	4.16	7.76%
YoY %	-13.41%	38.67%	52.10%	-49.72%	65.50%	3.12%	-	-
Horiz. %	156.73%	181.01%	130.53%	85.82%	170.67%	103.12%	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	1.18	0.87	1.62	1.59	1.62	1.80	1.81	-6.87%
YoY %	35.63%	-46.30%	1.89%	-1.85%	-10.00%	-0.55%	-	-
Horiz. %	65.19%	48.07%	89.50%	87.85%	89.50%	99.45%	100.00%	-
P/EPS	13.47	16.75	13.93	12.68	12.83	12.06	7.10	11.25%
YoY %	-19.58%	20.24%	9.86%	-1.17%	6.38%	69.86%	-	-
Horiz. %	189.72%	235.92%	196.20%	178.59%	180.70%	169.86%	100.00%	-
EY	7.42	5.97	7.18	7.89	7.80	8.29	14.08	-10.11%
YoY %	24.29%	-16.85%	-9.00%	1.15%	-5.91%	-41.12%	-	-
Horiz. %	52.70%	42.40%	50.99%	56.04%	55.40%	58.88%	100.00%	-
DY	6.12	9.65	5.86	3.92	6.41	4.50	4.14	6.72%
YoY %	-36.58%	64.68%	49.49%	-38.85%	42.44%	8.70%	-	-
Horiz. %	147.83%	233.09%	141.55%	94.69%	154.83%	108.70%	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