[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	124.96	131.58	146.99	157.51	146.88	144.60	103.09	3.25%
YoY %	-5.03%	-10.48%	-6.68%	7.24%	1.58%	40.27%	-	-
Horiz. %	121.21%	127.64%	142.58%	152.79%	142.48%	140.27%	100.00%	-
EPS	10.91	6.81	17.11	19.74	18.52	21.57	26.31	-13.63%
YoY %	60.21%	-60.20%	-13.32%	6.59%	-14.14%	-18.02%	-	-
Horiz. %	41.47%	25.88%	65.03%	75.03%	70.39%	81.98%	100.00%	-
DPS	9.00	11.00	13.82	9.70	15.22	11.72	7.74	2.54%
YoY %	-18.18%	-20.41%	42.47%	-36.27%	29.86%	51.42%	-	-
Horiz. %	116.28%	142.12%	178.55%	125.32%	196.64%	151.42%	100.00%	-
NAPS	1.4518	1.4426	1.479	1.4212	131.2523	1.2431	0.9578	7.17%
YoY %	0.64%	-2.46%	4.07%	-98.92%	10,458.47%	29.79%	-	-
Horiz. %	151.58%	150.62%	154.42%	148.38%	13,703.52%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 23 April 2024

MQ Trader

MQ Trading Signals

2024-04-23 16:55:00

EMA 5

5 Mins

BUY

2024-04-23 16:50:00

ADX

10 Mins

BUY

2024-04-23 16:50:00

ADX

5 Mins

BUY

2024-04-23 15:00:00

EMA 5

Hourly

SELL

2024-04-23 12:10:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

SAPNRG

SAPURA ENERGY BERHAD

1000

OPENSYS

OPENSYS (M) BHD

729

PTRANS

PERAK TRANSIT BERHAD

569

MPI

MALAYSIAN PACIFIC INDUSTRIES

553

HLIND

HONG LEONG INDUSTRIES BHD

526

YTLPOWR

YTL POWER INTERNATIONAL BHD

413

DNEX

DAGANG NEXCHANGE BERHAD

394

GENTING

GENTING BHD

366

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

347

KEYFIELD

KEYFIELD INTERNATIONAL BERHAD

332

Daily Stocks

HSI-HSY

0.04

-0.07

161,799,500

TOPMIX

0.42

+0.11

124,866,200

INGENIEU

0.135

-0.005

110,655,000

HSI-CVM

0.20

+0.045

105,405,900

SAPNRG

0.045

0.00

94,250,200

HSI-HUE

0.09

-0.03

72,535,900

HSI-CVH

0.32

+0.075

57,438,600

FITTERS

0.05

0.00

55,450,700

BPURI

0.075

0.00

47,535,700

HSI-CVA

0.125

+0.03

45,553,400

More active Stocks

NESTLE

126.40

+1.70

187,200

DLADY

33.50

+0.40

14,000

ALLIANZ

21.44

+0.34

25,700

PIE

5.90

+0.25

5,302,000

AJI

19.16

+0.22

26,300

LPI

12.12

+0.20

78,400

SHANG

2.43

+0.17

3,845,100

GREATEC

4.57

+0.14

2,111,900

UWC

3.06

+0.14

1,375,700

HSI-CVL

0.37

+0.14

1,011,100

More gainer Stocks

MPI

29.98

-0.36

78,900

HSI-HS4

0.48

-0.24

36,000

NVIDIA-C1

3.96

-0.24

4,900

MSC

2.82

-0.19

3,101,700

BAT

8.21

-0.17

495,700

PENTA

4.14

-0.16

4,065,700

HSI-HUN

0.34

-0.155

1,637,000

VITROX

7.57

-0.15

482,000

KLK

22.76

-0.14

1,218,000

HLIND

10.58

-0.14

37,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More