Highlights

[MEDIA] QoQ Annualized Quarter Result on 2016-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 29-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -194.76%    YoY -     -160.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,201,938 1,088,800 1,289,008 1,293,832 1,307,228 1,216,252 1,427,693 -10.85%
  QoQ % 10.39% -15.53% -0.37% -1.02% 7.48% -14.81% -
  Horiz. % 84.19% 76.26% 90.29% 90.62% 91.56% 85.19% 100.00%
PBT -349,926 -157,440 -65,909 -81,426 102,266 85,168 200,068 -
  QoQ % -122.26% -138.87% 19.06% -179.62% 20.08% -57.43% -
  Horiz. % -174.90% -78.69% -32.94% -40.70% 51.12% 42.57% 100.00%
Tax -9,568 -8,004 -3,874 -14,105 -19,040 -16,208 -61,360 -71.06%
  QoQ % -19.54% -106.61% 72.54% 25.92% -17.47% 73.59% -
  Horiz. % 15.59% 13.04% 6.31% 22.99% 31.03% 26.41% 100.00%
NP -359,494 -165,444 -69,783 -95,532 83,226 68,960 138,708 -
  QoQ % -117.29% -137.08% 26.95% -214.79% 20.69% -50.28% -
  Horiz. % -259.17% -119.28% -50.31% -68.87% 60.00% 49.72% 100.00%
NP to SH -342,748 -153,860 -59,198 -85,592 90,326 68,984 138,717 -
  QoQ % -122.77% -159.91% 30.84% -194.76% 30.94% -50.27% -
  Horiz. % -247.08% -110.92% -42.68% -61.70% 65.12% 49.73% 100.00%
Tax Rate - % - % - % - % 18.62 % 19.03 % 30.67 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -2.15% -37.95% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 60.71% 62.05% 100.00%
Total Cost 1,561,432 1,254,244 1,358,791 1,389,364 1,224,002 1,147,292 1,288,985 13.65%
  QoQ % 24.49% -7.69% -2.20% 13.51% 6.69% -10.99% -
  Horiz. % 121.14% 97.30% 105.42% 107.79% 94.96% 89.01% 100.00%
Net Worth 1,245,842 1,423,091 1,461,580 1,478,772 1,610,322 1,637,941 1,620,637 -16.10%
  QoQ % -12.46% -2.63% -1.16% -8.17% -1.69% 1.07% -
  Horiz. % 76.87% 87.81% 90.19% 91.25% 99.36% 101.07% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 88,735 59,156 44,367 - 110,919 -
  QoQ % 0.00% 0.00% 50.00% 33.33% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.00% 53.33% 40.00% 0.00% 100.00%
Div Payout % - % - % - % - % 49.12 % - % 79.96 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 61.43% 0.00% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,245,842 1,423,091 1,461,580 1,478,772 1,610,322 1,637,941 1,620,637 -16.10%
  QoQ % -12.46% -2.63% -1.16% -8.17% -1.69% 1.07% -
  Horiz. % 76.87% 87.81% 90.19% 91.25% 99.36% 101.07% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -29.91 % -15.20 % -5.41 % -7.38 % 6.37 % 5.67 % 9.72 % -
  QoQ % -96.78% -180.96% 26.69% -215.86% 12.35% -41.67% -
  Horiz. % -307.72% -156.38% -55.66% -75.93% 65.53% 58.33% 100.00%
ROE -27.51 % -10.81 % -4.05 % -5.79 % 5.61 % 4.21 % 8.56 % -
  QoQ % -154.49% -166.91% 30.05% -203.21% 33.25% -50.82% -
  Horiz. % -321.38% -126.29% -47.31% -67.64% 65.54% 49.18% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 108.36 98.16 116.21 116.65 117.85 109.65 128.71 -10.85%
  QoQ % 10.39% -15.53% -0.38% -1.02% 7.48% -14.81% -
  Horiz. % 84.19% 76.26% 90.29% 90.63% 91.56% 85.19% 100.00%
EPS -30.90 -13.88 -5.34 -7.72 8.14 6.20 12.51 -
  QoQ % -122.62% -159.93% 30.83% -194.84% 31.29% -50.44% -
  Horiz. % -247.00% -110.95% -42.69% -61.71% 65.07% 49.56% 100.00%
DPS 0.00 0.00 8.00 5.33 4.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 50.09% 33.25% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.00% 53.30% 40.00% 0.00% 100.00%
NAPS 1.1232 1.2830 1.3177 1.3332 1.4518 1.4767 1.4611 -16.10%
  QoQ % -12.46% -2.63% -1.16% -8.17% -1.69% 1.07% -
  Horiz. % 76.87% 87.81% 90.19% 91.25% 99.36% 101.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 108.36 98.16 116.21 116.65 117.85 109.65 128.71 -10.85%
  QoQ % 10.39% -15.53% -0.38% -1.02% 7.48% -14.81% -
  Horiz. % 84.19% 76.26% 90.29% 90.63% 91.56% 85.19% 100.00%
EPS -30.90 -13.88 -5.34 -7.72 8.14 6.20 12.51 -
  QoQ % -122.62% -159.93% 30.83% -194.84% 31.29% -50.44% -
  Horiz. % -247.00% -110.95% -42.69% -61.71% 65.07% 49.56% 100.00%
DPS 0.00 0.00 8.00 5.33 4.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 50.09% 33.25% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.00% 53.30% 40.00% 0.00% 100.00%
NAPS 1.1232 1.2830 1.3177 1.3332 1.4518 1.4767 1.4611 -16.10%
  QoQ % -12.46% -2.63% -1.16% -8.17% -1.69% 1.07% -
  Horiz. % 76.87% 87.81% 90.19% 91.25% 99.36% 101.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.9400 1.1500 1.1500 1.3200 1.3800 1.4600 1.2700 -
P/RPS 0.87 1.17 0.99 1.13 1.17 1.33 0.99 -8.26%
  QoQ % -25.64% 18.18% -12.39% -3.42% -12.03% 34.34% -
  Horiz. % 87.88% 118.18% 100.00% 114.14% 118.18% 134.34% 100.00%
P/EPS -3.04 -8.29 -21.55 -17.11 16.95 23.48 10.16 -
  QoQ % 63.33% 61.53% -25.95% -200.94% -27.81% 131.10% -
  Horiz. % -29.92% -81.59% -212.11% -168.41% 166.83% 231.10% 100.00%
EY -32.87 -12.06 -4.64 -5.85 5.90 4.26 9.85 -
  QoQ % -172.55% -159.91% 20.68% -199.15% 38.50% -56.75% -
  Horiz. % -333.71% -122.44% -47.11% -59.39% 59.90% 43.25% 100.00%
DY 0.00 0.00 6.96 4.04 2.90 0.00 7.87 -
  QoQ % 0.00% 0.00% 72.28% 39.31% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 88.44% 51.33% 36.85% 0.00% 100.00%
P/NAPS 0.84 0.90 0.87 0.99 0.95 0.99 0.87 -2.31%
  QoQ % -6.67% 3.45% -12.12% 4.21% -4.04% 13.79% -
  Horiz. % 96.55% 103.45% 100.00% 113.79% 109.20% 113.79% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 14/08/17 29/05/17 23/02/17 29/11/16 11/08/16 12/05/16 26/02/16 -
Price 0.7450 1.1100 1.0500 1.2100 1.4700 1.4200 1.3200 -
P/RPS 0.69 1.13 0.90 1.04 1.25 1.30 1.03 -23.46%
  QoQ % -38.94% 25.56% -13.46% -16.80% -3.85% 26.21% -
  Horiz. % 66.99% 109.71% 87.38% 100.97% 121.36% 126.21% 100.00%
P/EPS -2.41 -8.00 -19.67 -15.68 18.05 22.83 10.55 -
  QoQ % 69.88% 59.33% -25.45% -186.87% -20.94% 116.40% -
  Horiz. % -22.84% -75.83% -186.45% -148.63% 171.09% 216.40% 100.00%
EY -41.48 -12.50 -5.08 -6.38 5.54 4.38 9.47 -
  QoQ % -231.84% -146.06% 20.38% -215.16% 26.48% -53.75% -
  Horiz. % -438.01% -132.00% -53.64% -67.37% 58.50% 46.25% 100.00%
DY 0.00 0.00 7.62 4.41 2.72 0.00 7.58 -
  QoQ % 0.00% 0.00% 72.79% 62.13% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.53% 58.18% 35.88% 0.00% 100.00%
P/NAPS 0.66 0.87 0.80 0.91 1.01 0.96 0.90 -18.69%
  QoQ % -24.14% 8.75% -12.09% -9.90% 5.21% 6.67% -
  Horiz. % 73.33% 96.67% 88.89% 101.11% 112.22% 106.67% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers