[MEDIA] YoY Annualized 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- 15.22%
YoY- 10.71%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,293,832 1,414,101 1,496,376 1,695,182 1,626,824 1,591,105 1,513,829 -2.58%
PBT -81,426 192,402 189,596 271,176 246,092 241,100 287,902 -
Tax -14,105 -50,069 -47,370 -67,864 -62,500 -61,942 -73,952 -24.11%
NP -95,532 142,333 142,225 203,312 183,592 179,157 213,950 -
-
NP to SH -85,592 142,652 140,029 200,968 181,530 176,805 205,458 -
-
Tax Rate - 26.02% 24.98% 25.03% 25.40% 25.69% 25.69% -
Total Cost 1,389,364 1,271,768 1,354,150 1,491,870 1,443,232 1,411,948 1,299,878 1.11%
-
Net Worth 1,478,772 1,610,987 1,649,176 1,611,709 143,034,782 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 59,156 73,946 88,439 87,314 86,126 153,865 52,546 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 1,611,709 143,034,782 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 -5.79% 8.85% 8.49% 12.47% 0.13% 13.11% 17.94% -
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 116.65 127.49 135.36 155.32 151.11 151.67 153.65 -4.48%
EPS -7.72 12.87 12.67 18.41 16.87 16.85 20.85 -
DPS 5.33 6.67 8.00 8.00 8.00 14.67 5.33 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 116.65 127.49 134.91 152.83 146.67 143.45 136.48 -2.58%
EPS -7.72 12.87 12.62 18.12 16.37 15.94 18.52 -
DPS 5.33 6.67 7.97 7.87 7.76 13.87 4.74 1.97%
NAPS 1.3332 1.4524 1.4868 1.4531 128.9542 1.2157 1.0324 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 1.13 0.94 1.65 1.74 1.54 1.45 1.41 -3.61%
P/EPS -17.11 9.33 17.61 14.72 13.82 13.05 10.36 -
EY -5.85 10.72 5.68 6.79 7.24 7.66 9.65 -
DY 4.04 5.56 3.59 2.95 3.43 6.67 2.47 8.53%
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 1.04 1.05 1.41 1.72 1.61 1.71 1.44 -5.27%
P/EPS -15.68 10.42 15.08 14.50 14.47 15.43 10.65 -
EY -6.38 9.60 6.63 6.90 6.91 6.48 9.39 -
DY 4.41 4.98 4.19 3.00 3.28 5.64 2.40 10.66%
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