Highlights

[MEDIA] QoQ Annualized Quarter Result on 2015-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 13-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     66.36%    YoY -     -0.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,216,252 1,427,693 1,414,101 1,390,416 1,317,556 1,506,981 1,496,376 -12.89%
  QoQ % -14.81% 0.96% 1.70% 5.53% -12.57% 0.71% -
  Horiz. % 81.28% 95.41% 94.50% 92.92% 88.05% 100.71% 100.00%
PBT 85,168 200,068 192,402 166,280 103,220 101,441 189,596 -41.32%
  QoQ % -57.43% 3.98% 15.71% 61.09% 1.75% -46.50% -
  Horiz. % 44.92% 105.52% 101.48% 87.70% 54.44% 53.50% 100.00%
Tax -16,208 -61,360 -50,069 -42,980 -25,816 -24,819 -47,370 -51.05%
  QoQ % 73.59% -22.55% -16.49% -66.49% -4.02% 47.61% -
  Horiz. % 34.22% 129.53% 105.70% 90.73% 54.50% 52.39% 100.00%
NP 68,960 138,708 142,333 123,300 77,404 76,622 142,225 -38.25%
  QoQ % -50.28% -2.55% 15.44% 59.29% 1.02% -46.13% -
  Horiz. % 48.49% 97.53% 100.08% 86.69% 54.42% 53.87% 100.00%
NP to SH 68,984 138,717 142,652 125,652 75,532 75,528 140,029 -37.60%
  QoQ % -50.27% -2.76% 13.53% 66.36% 0.01% -46.06% -
  Horiz. % 49.26% 99.06% 101.87% 89.73% 53.94% 53.94% 100.00%
Tax Rate 19.03 % 30.67 % 26.02 % 25.85 % 25.01 % 24.47 % 24.99 % -16.60%
  QoQ % -37.95% 17.87% 0.66% 3.36% 2.21% -2.08% -
  Horiz. % 76.15% 122.73% 104.12% 103.44% 100.08% 97.92% 100.00%
Total Cost 1,147,292 1,288,985 1,271,768 1,267,116 1,240,152 1,430,359 1,354,150 -10.45%
  QoQ % -10.99% 1.35% 0.37% 2.17% -13.30% 5.63% -
  Horiz. % 84.72% 95.19% 93.92% 93.57% 91.58% 105.63% 100.00%
Net Worth 1,637,941 1,620,637 1,610,987 1,600,117 1,611,653 1,587,857 1,649,176 -0.45%
  QoQ % 1.07% 0.60% 0.68% -0.72% 1.50% -3.72% -
  Horiz. % 99.32% 98.27% 97.68% 97.03% 97.72% 96.28% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 110,919 73,946 66,551 - 121,640 88,439 -
  QoQ % 0.00% 50.00% 11.11% 0.00% 0.00% 37.54% -
  Horiz. % 0.00% 125.42% 83.61% 75.25% 0.00% 137.54% 100.00%
Div Payout % - % 79.96 % 51.84 % 52.96 % - % 161.05 % 63.16 % -
  QoQ % 0.00% 54.24% -2.11% 0.00% 0.00% 154.99% -
  Horiz. % 0.00% 126.60% 82.08% 83.85% 0.00% 254.99% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,637,941 1,620,637 1,610,987 1,600,117 1,611,653 1,587,857 1,649,176 -0.45%
  QoQ % 1.07% 0.60% 0.68% -0.72% 1.50% -3.72% -
  Horiz. % 99.32% 98.27% 97.68% 97.03% 97.72% 96.28% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,105,827 1,105,494 0.22%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.30% 0.03% -
  Horiz. % 100.33% 100.33% 100.33% 100.33% 100.33% 100.03% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.67 % 9.72 % 10.07 % 8.87 % 5.87 % 5.08 % 9.50 % -29.09%
  QoQ % -41.67% -3.48% 13.53% 51.11% 15.55% -46.53% -
  Horiz. % 59.68% 102.32% 106.00% 93.37% 61.79% 53.47% 100.00%
ROE 4.21 % 8.56 % 8.85 % 7.85 % 4.69 % 4.76 % 8.49 % -37.32%
  QoQ % -50.82% -3.28% 12.74% 67.38% -1.47% -43.93% -
  Horiz. % 49.59% 100.82% 104.24% 92.46% 55.24% 56.07% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 109.65 128.71 127.49 125.35 118.79 136.28 135.36 -13.09%
  QoQ % -14.81% 0.96% 1.71% 5.52% -12.83% 0.68% -
  Horiz. % 81.01% 95.09% 94.19% 92.60% 87.76% 100.68% 100.00%
EPS 6.20 12.51 12.87 11.32 6.80 6.83 12.67 -37.88%
  QoQ % -50.44% -2.80% 13.69% 66.47% -0.44% -46.09% -
  Horiz. % 48.93% 98.74% 101.58% 89.34% 53.67% 53.91% 100.00%
DPS 0.00 10.00 6.67 6.00 0.00 11.00 8.00 -
  QoQ % 0.00% 49.93% 11.17% 0.00% 0.00% 37.50% -
  Horiz. % 0.00% 125.00% 83.38% 75.00% 0.00% 137.50% 100.00%
NAPS 1.4767 1.4611 1.4524 1.4426 1.4530 1.4359 1.4918 -0.68%
  QoQ % 1.07% 0.60% 0.68% -0.72% 1.19% -3.75% -
  Horiz. % 98.99% 97.94% 97.36% 96.70% 97.40% 96.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 109.65 128.71 127.49 125.35 118.79 135.86 134.91 -12.90%
  QoQ % -14.81% 0.96% 1.71% 5.52% -12.56% 0.70% -
  Horiz. % 81.28% 95.40% 94.50% 92.91% 88.05% 100.70% 100.00%
EPS 6.20 12.51 12.87 11.32 6.80 6.81 12.62 -37.71%
  QoQ % -50.44% -2.80% 13.69% 66.47% -0.15% -46.04% -
  Horiz. % 49.13% 99.13% 101.98% 89.70% 53.88% 53.96% 100.00%
DPS 0.00 10.00 6.67 6.00 0.00 10.97 7.97 -
  QoQ % 0.00% 49.93% 11.17% 0.00% 0.00% 37.64% -
  Horiz. % 0.00% 125.47% 83.69% 75.28% 0.00% 137.64% 100.00%
NAPS 1.4767 1.4611 1.4524 1.4426 1.4530 1.4315 1.4868 -0.45%
  QoQ % 1.07% 0.60% 0.68% -0.72% 1.50% -3.72% -
  Horiz. % 99.32% 98.27% 97.69% 97.03% 97.73% 96.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.4600 1.2700 1.2000 1.4600 1.7000 1.7600 2.2300 -
P/RPS 1.33 0.99 0.94 1.16 1.43 1.29 1.65 -13.38%
  QoQ % 34.34% 5.32% -18.97% -18.88% 10.85% -21.82% -
  Horiz. % 80.61% 60.00% 56.97% 70.30% 86.67% 78.18% 100.00%
P/EPS 23.48 10.16 9.33 12.89 24.96 25.77 17.61 21.12%
  QoQ % 131.10% 8.90% -27.62% -48.36% -3.14% 46.34% -
  Horiz. % 133.33% 57.69% 52.98% 73.20% 141.74% 146.34% 100.00%
EY 4.26 9.85 10.72 7.76 4.01 3.88 5.68 -17.44%
  QoQ % -56.75% -8.12% 38.14% 93.52% 3.35% -31.69% -
  Horiz. % 75.00% 173.42% 188.73% 136.62% 70.60% 68.31% 100.00%
DY 0.00 7.87 5.56 4.11 0.00 6.25 3.59 -
  QoQ % 0.00% 41.55% 35.28% 0.00% 0.00% 74.09% -
  Horiz. % 0.00% 219.22% 154.87% 114.48% 0.00% 174.09% 100.00%
P/NAPS 0.99 0.87 0.83 1.01 1.17 1.23 1.49 -23.84%
  QoQ % 13.79% 4.82% -17.82% -13.68% -4.88% -17.45% -
  Horiz. % 66.44% 58.39% 55.70% 67.79% 78.52% 82.55% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 12/05/16 26/02/16 19/11/15 13/08/15 14/05/15 25/02/15 06/11/14 -
Price 1.4200 1.3200 1.3400 1.1400 1.6700 1.7800 1.9100 -
P/RPS 1.30 1.03 1.05 0.91 1.41 1.31 1.41 -5.27%
  QoQ % 26.21% -1.90% 15.38% -35.46% 7.63% -7.09% -
  Horiz. % 92.20% 73.05% 74.47% 64.54% 100.00% 92.91% 100.00%
P/EPS 22.83 10.55 10.42 10.06 24.52 26.06 15.08 31.81%
  QoQ % 116.40% 1.25% 3.58% -58.97% -5.91% 72.81% -
  Horiz. % 151.39% 69.96% 69.10% 66.71% 162.60% 172.81% 100.00%
EY 4.38 9.47 9.60 9.94 4.08 3.84 6.63 -24.13%
  QoQ % -53.75% -1.35% -3.42% 143.63% 6.25% -42.08% -
  Horiz. % 66.06% 142.84% 144.80% 149.92% 61.54% 57.92% 100.00%
DY 0.00 7.58 4.98 5.26 0.00 6.18 4.19 -
  QoQ % 0.00% 52.21% -5.32% 0.00% 0.00% 47.49% -
  Horiz. % 0.00% 180.91% 118.85% 125.54% 0.00% 147.49% 100.00%
P/NAPS 0.96 0.90 0.92 0.79 1.15 1.24 1.28 -17.44%
  QoQ % 6.67% -2.17% 16.46% -31.30% -7.26% -3.12% -
  Horiz. % 75.00% 70.31% 71.88% 61.72% 89.84% 96.88% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS