Highlights

[MEDIA] QoQ Annualized Quarter Result on 2015-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -2.76%    YoY -     83.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,293,832 1,307,228 1,216,252 1,427,693 1,414,101 1,390,416 1,317,556 -1.20%
  QoQ % -1.02% 7.48% -14.81% 0.96% 1.70% 5.53% -
  Horiz. % 98.20% 99.22% 92.31% 108.36% 107.33% 105.53% 100.00%
PBT -81,426 102,266 85,168 200,068 192,402 166,280 103,220 -
  QoQ % -179.62% 20.08% -57.43% 3.98% 15.71% 61.09% -
  Horiz. % -78.89% 99.08% 82.51% 193.83% 186.40% 161.09% 100.00%
Tax -14,105 -19,040 -16,208 -61,360 -50,069 -42,980 -25,816 -33.09%
  QoQ % 25.92% -17.47% 73.59% -22.55% -16.49% -66.49% -
  Horiz. % 54.64% 73.75% 62.78% 237.68% 193.95% 166.49% 100.00%
NP -95,532 83,226 68,960 138,708 142,333 123,300 77,404 -
  QoQ % -214.79% 20.69% -50.28% -2.55% 15.44% 59.29% -
  Horiz. % -123.42% 107.52% 89.09% 179.20% 183.88% 159.29% 100.00%
NP to SH -85,592 90,326 68,984 138,717 142,652 125,652 75,532 -
  QoQ % -194.76% 30.94% -50.27% -2.76% 13.53% 66.36% -
  Horiz. % -113.32% 119.59% 91.33% 183.65% 188.86% 166.36% 100.00%
Tax Rate - % 18.62 % 19.03 % 30.67 % 26.02 % 25.85 % 25.01 % -
  QoQ % 0.00% -2.15% -37.95% 17.87% 0.66% 3.36% -
  Horiz. % 0.00% 74.45% 76.09% 122.63% 104.04% 103.36% 100.00%
Total Cost 1,389,364 1,224,002 1,147,292 1,288,985 1,271,768 1,267,116 1,240,152 7.85%
  QoQ % 13.51% 6.69% -10.99% 1.35% 0.37% 2.17% -
  Horiz. % 112.03% 98.70% 92.51% 103.94% 102.55% 102.17% 100.00%
Net Worth 1,478,772 1,610,322 1,637,941 1,620,637 1,610,987 1,600,117 1,611,653 -5.56%
  QoQ % -8.17% -1.69% 1.07% 0.60% 0.68% -0.72% -
  Horiz. % 91.75% 99.92% 101.63% 100.56% 99.96% 99.28% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 59,156 44,367 - 110,919 73,946 66,551 - -
  QoQ % 33.33% 0.00% 0.00% 50.00% 11.11% 0.00% -
  Horiz. % 88.89% 66.67% 0.00% 166.67% 111.11% 100.00% -
Div Payout % - % 49.12 % - % 79.96 % 51.84 % 52.96 % - % -
  QoQ % 0.00% 0.00% 0.00% 54.24% -2.11% 0.00% -
  Horiz. % 0.00% 92.75% 0.00% 150.98% 97.89% 100.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,478,772 1,610,322 1,637,941 1,620,637 1,610,987 1,600,117 1,611,653 -5.56%
  QoQ % -8.17% -1.69% 1.07% 0.60% 0.68% -0.72% -
  Horiz. % 91.75% 99.92% 101.63% 100.56% 99.96% 99.28% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -7.38 % 6.37 % 5.67 % 9.72 % 10.07 % 8.87 % 5.87 % -
  QoQ % -215.86% 12.35% -41.67% -3.48% 13.53% 51.11% -
  Horiz. % -125.72% 108.52% 96.59% 165.59% 171.55% 151.11% 100.00%
ROE -5.79 % 5.61 % 4.21 % 8.56 % 8.85 % 7.85 % 4.69 % -
  QoQ % -203.21% 33.25% -50.82% -3.28% 12.74% 67.38% -
  Horiz. % -123.45% 119.62% 89.77% 182.52% 188.70% 167.38% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 116.65 117.85 109.65 128.71 127.49 125.35 118.79 -1.20%
  QoQ % -1.02% 7.48% -14.81% 0.96% 1.71% 5.52% -
  Horiz. % 98.20% 99.21% 92.31% 108.35% 107.32% 105.52% 100.00%
EPS -7.72 8.14 6.20 12.51 12.87 11.32 6.80 -
  QoQ % -194.84% 31.29% -50.44% -2.80% 13.69% 66.47% -
  Horiz. % -113.53% 119.71% 91.18% 183.97% 189.26% 166.47% 100.00%
DPS 5.33 4.00 0.00 10.00 6.67 6.00 0.00 -
  QoQ % 33.25% 0.00% 0.00% 49.93% 11.17% 0.00% -
  Horiz. % 88.83% 66.67% 0.00% 166.67% 111.17% 100.00% -
NAPS 1.3332 1.4518 1.4767 1.4611 1.4524 1.4426 1.4530 -5.56%
  QoQ % -8.17% -1.69% 1.07% 0.60% 0.68% -0.72% -
  Horiz. % 91.75% 99.92% 101.63% 100.56% 99.96% 99.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 116.65 117.85 109.65 128.71 127.49 125.35 118.79 -1.20%
  QoQ % -1.02% 7.48% -14.81% 0.96% 1.71% 5.52% -
  Horiz. % 98.20% 99.21% 92.31% 108.35% 107.32% 105.52% 100.00%
EPS -7.72 8.14 6.20 12.51 12.87 11.32 6.80 -
  QoQ % -194.84% 31.29% -50.44% -2.80% 13.69% 66.47% -
  Horiz. % -113.53% 119.71% 91.18% 183.97% 189.26% 166.47% 100.00%
DPS 5.33 4.00 0.00 10.00 6.67 6.00 0.00 -
  QoQ % 33.25% 0.00% 0.00% 49.93% 11.17% 0.00% -
  Horiz. % 88.83% 66.67% 0.00% 166.67% 111.17% 100.00% -
NAPS 1.3332 1.4518 1.4767 1.4611 1.4524 1.4426 1.4530 -5.56%
  QoQ % -8.17% -1.69% 1.07% 0.60% 0.68% -0.72% -
  Horiz. % 91.75% 99.92% 101.63% 100.56% 99.96% 99.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.3200 1.3800 1.4600 1.2700 1.2000 1.4600 1.7000 -
P/RPS 1.13 1.17 1.33 0.99 0.94 1.16 1.43 -14.49%
  QoQ % -3.42% -12.03% 34.34% 5.32% -18.97% -18.88% -
  Horiz. % 79.02% 81.82% 93.01% 69.23% 65.73% 81.12% 100.00%
P/EPS -17.11 16.95 23.48 10.16 9.33 12.89 24.96 -
  QoQ % -200.94% -27.81% 131.10% 8.90% -27.62% -48.36% -
  Horiz. % -68.55% 67.91% 94.07% 40.71% 37.38% 51.64% 100.00%
EY -5.85 5.90 4.26 9.85 10.72 7.76 4.01 -
  QoQ % -199.15% 38.50% -56.75% -8.12% 38.14% 93.52% -
  Horiz. % -145.89% 147.13% 106.23% 245.64% 267.33% 193.52% 100.00%
DY 4.04 2.90 0.00 7.87 5.56 4.11 0.00 -
  QoQ % 39.31% 0.00% 0.00% 41.55% 35.28% 0.00% -
  Horiz. % 98.30% 70.56% 0.00% 191.48% 135.28% 100.00% -
P/NAPS 0.99 0.95 0.99 0.87 0.83 1.01 1.17 -10.51%
  QoQ % 4.21% -4.04% 13.79% 4.82% -17.82% -13.68% -
  Horiz. % 84.62% 81.20% 84.62% 74.36% 70.94% 86.32% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 11/08/16 12/05/16 26/02/16 19/11/15 13/08/15 14/05/15 -
Price 1.2100 1.4700 1.4200 1.3200 1.3400 1.1400 1.6700 -
P/RPS 1.04 1.25 1.30 1.03 1.05 0.91 1.41 -18.32%
  QoQ % -16.80% -3.85% 26.21% -1.90% 15.38% -35.46% -
  Horiz. % 73.76% 88.65% 92.20% 73.05% 74.47% 64.54% 100.00%
P/EPS -15.68 18.05 22.83 10.55 10.42 10.06 24.52 -
  QoQ % -186.87% -20.94% 116.40% 1.25% 3.58% -58.97% -
  Horiz. % -63.95% 73.61% 93.11% 43.03% 42.50% 41.03% 100.00%
EY -6.38 5.54 4.38 9.47 9.60 9.94 4.08 -
  QoQ % -215.16% 26.48% -53.75% -1.35% -3.42% 143.63% -
  Horiz. % -156.37% 135.78% 107.35% 232.11% 235.29% 243.63% 100.00%
DY 4.41 2.72 0.00 7.58 4.98 5.26 0.00 -
  QoQ % 62.13% 0.00% 0.00% 52.21% -5.32% 0.00% -
  Horiz. % 83.84% 51.71% 0.00% 144.11% 94.68% 100.00% -
P/NAPS 0.91 1.01 0.96 0.90 0.92 0.79 1.15 -14.41%
  QoQ % -9.90% 5.21% 6.67% -2.17% 16.46% -31.30% -
  Horiz. % 79.13% 87.83% 83.48% 78.26% 80.00% 68.70% 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.
 


 

248  291  517  1218 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.37-0.14 
 TDM 0.315+0.015 
 HSI-H8K 0.155+0.045 
 SUPERMX 1.44+0.13 
 KNM 0.335+0.02 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers