Highlights

[MEDIA] QoQ Annualized Quarter Result on 2015-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 14-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     0.01%    YoY -     -30.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,427,693 1,414,101 1,390,416 1,317,556 1,506,981 1,496,376 1,485,368 -2.60%
  QoQ % 0.96% 1.70% 5.53% -12.57% 0.71% 0.74% -
  Horiz. % 96.12% 95.20% 93.61% 88.70% 101.46% 100.74% 100.00%
PBT 200,068 192,402 166,280 103,220 101,441 189,596 170,710 11.13%
  QoQ % 3.98% 15.71% 61.09% 1.75% -46.50% 11.06% -
  Horiz. % 117.20% 112.71% 97.40% 60.47% 59.42% 111.06% 100.00%
Tax -61,360 -50,069 -42,980 -25,816 -24,819 -47,370 -42,528 27.60%
  QoQ % -22.55% -16.49% -66.49% -4.02% 47.61% -11.39% -
  Horiz. % 144.28% 117.73% 101.06% 60.70% 58.36% 111.39% 100.00%
NP 138,708 142,333 123,300 77,404 76,622 142,225 128,182 5.39%
  QoQ % -2.55% 15.44% 59.29% 1.02% -46.13% 10.96% -
  Horiz. % 108.21% 111.04% 96.19% 60.39% 59.78% 110.96% 100.00%
NP to SH 138,717 142,652 125,652 75,532 75,528 140,029 125,692 6.78%
  QoQ % -2.76% 13.53% 66.36% 0.01% -46.06% 11.41% -
  Horiz. % 110.36% 113.49% 99.97% 60.09% 60.09% 111.41% 100.00%
Tax Rate 30.67 % 26.02 % 25.85 % 25.01 % 24.47 % 24.99 % 24.91 % 14.83%
  QoQ % 17.87% 0.66% 3.36% 2.21% -2.08% 0.32% -
  Horiz. % 123.12% 104.46% 103.77% 100.40% 98.23% 100.32% 100.00%
Total Cost 1,288,985 1,271,768 1,267,116 1,240,152 1,430,359 1,354,150 1,357,186 -3.37%
  QoQ % 1.35% 0.37% 2.17% -13.30% 5.63% -0.22% -
  Horiz. % 94.97% 93.71% 93.36% 91.38% 105.39% 99.78% 100.00%
Net Worth 1,620,637 1,610,987 1,600,117 1,611,653 1,587,857 1,649,176 1,638,413 -0.72%
  QoQ % 0.60% 0.68% -0.72% 1.50% -3.72% 0.66% -
  Horiz. % 98.92% 98.33% 97.66% 98.37% 96.91% 100.66% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 110,919 73,946 66,551 - 121,640 88,439 66,269 40.84%
  QoQ % 50.00% 11.11% 0.00% 0.00% 37.54% 33.45% -
  Horiz. % 167.37% 111.58% 100.42% 0.00% 183.55% 133.45% 100.00%
Div Payout % 79.96 % 51.84 % 52.96 % - % 161.05 % 63.16 % 52.72 % 31.91%
  QoQ % 54.24% -2.11% 0.00% 0.00% 154.99% 19.80% -
  Horiz. % 151.67% 98.33% 100.46% 0.00% 305.48% 119.80% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,620,637 1,610,987 1,600,117 1,611,653 1,587,857 1,649,176 1,638,413 -0.72%
  QoQ % 0.60% 0.68% -0.72% 1.50% -3.72% 0.66% -
  Horiz. % 98.92% 98.33% 97.66% 98.37% 96.91% 100.66% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,105,827 1,105,494 1,104,499 0.28%
  QoQ % 0.00% 0.00% 0.00% 0.30% 0.03% 0.09% -
  Horiz. % 100.42% 100.42% 100.42% 100.42% 100.12% 100.09% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.72 % 10.07 % 8.87 % 5.87 % 5.08 % 9.50 % 8.63 % 8.23%
  QoQ % -3.48% 13.53% 51.11% 15.55% -46.53% 10.08% -
  Horiz. % 112.63% 116.69% 102.78% 68.02% 58.86% 110.08% 100.00%
ROE 8.56 % 8.85 % 7.85 % 4.69 % 4.76 % 8.49 % 7.67 % 7.57%
  QoQ % -3.28% 12.74% 67.38% -1.47% -43.93% 10.69% -
  Horiz. % 111.60% 115.38% 102.35% 61.15% 62.06% 110.69% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 128.71 127.49 125.35 118.79 136.28 135.36 134.48 -2.87%
  QoQ % 0.96% 1.71% 5.52% -12.83% 0.68% 0.65% -
  Horiz. % 95.71% 94.80% 93.21% 88.33% 101.34% 100.65% 100.00%
EPS 12.51 12.87 11.32 6.80 6.83 12.67 11.38 6.50%
  QoQ % -2.80% 13.69% 66.47% -0.44% -46.09% 11.34% -
  Horiz. % 109.93% 113.09% 99.47% 59.75% 60.02% 111.34% 100.00%
DPS 10.00 6.67 6.00 0.00 11.00 8.00 6.00 40.44%
  QoQ % 49.93% 11.17% 0.00% 0.00% 37.50% 33.33% -
  Horiz. % 166.67% 111.17% 100.00% 0.00% 183.33% 133.33% 100.00%
NAPS 1.4611 1.4524 1.4426 1.4530 1.4359 1.4918 1.4834 -1.00%
  QoQ % 0.60% 0.68% -0.72% 1.19% -3.75% 0.57% -
  Horiz. % 98.50% 97.91% 97.25% 97.95% 96.80% 100.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 128.71 127.49 125.35 118.79 135.86 134.91 133.91 -2.60%
  QoQ % 0.96% 1.71% 5.52% -12.56% 0.70% 0.75% -
  Horiz. % 96.12% 95.21% 93.61% 88.71% 101.46% 100.75% 100.00%
EPS 12.51 12.87 11.32 6.80 6.81 12.62 11.33 6.81%
  QoQ % -2.80% 13.69% 66.47% -0.15% -46.04% 11.39% -
  Horiz. % 110.41% 113.59% 99.91% 60.02% 60.11% 111.39% 100.00%
DPS 10.00 6.67 6.00 0.00 10.97 7.97 5.97 40.91%
  QoQ % 49.93% 11.17% 0.00% 0.00% 37.64% 33.50% -
  Horiz. % 167.50% 111.73% 100.50% 0.00% 183.75% 133.50% 100.00%
NAPS 1.4611 1.4524 1.4426 1.4530 1.4315 1.4868 1.4771 -0.72%
  QoQ % 0.60% 0.68% -0.72% 1.50% -3.72% 0.66% -
  Horiz. % 98.92% 98.33% 97.66% 98.37% 96.91% 100.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.2700 1.2000 1.4600 1.7000 1.7600 2.2300 2.5800 -
P/RPS 0.99 0.94 1.16 1.43 1.29 1.65 1.92 -35.62%
  QoQ % 5.32% -18.97% -18.88% 10.85% -21.82% -14.06% -
  Horiz. % 51.56% 48.96% 60.42% 74.48% 67.19% 85.94% 100.00%
P/EPS 10.16 9.33 12.89 24.96 25.77 17.61 22.67 -41.35%
  QoQ % 8.90% -27.62% -48.36% -3.14% 46.34% -22.32% -
  Horiz. % 44.82% 41.16% 56.86% 110.10% 113.67% 77.68% 100.00%
EY 9.85 10.72 7.76 4.01 3.88 5.68 4.41 70.62%
  QoQ % -8.12% 38.14% 93.52% 3.35% -31.69% 28.80% -
  Horiz. % 223.36% 243.08% 175.96% 90.93% 87.98% 128.80% 100.00%
DY 7.87 5.56 4.11 0.00 6.25 3.59 2.33 124.62%
  QoQ % 41.55% 35.28% 0.00% 0.00% 74.09% 54.08% -
  Horiz. % 337.77% 238.63% 176.39% 0.00% 268.24% 154.08% 100.00%
P/NAPS 0.87 0.83 1.01 1.17 1.23 1.49 1.74 -36.92%
  QoQ % 4.82% -17.82% -13.68% -4.88% -17.45% -14.37% -
  Horiz. % 50.00% 47.70% 58.05% 67.24% 70.69% 85.63% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 19/11/15 13/08/15 14/05/15 25/02/15 06/11/14 14/08/14 -
Price 1.3200 1.3400 1.1400 1.6700 1.7800 1.9100 2.3900 -
P/RPS 1.03 1.05 0.91 1.41 1.31 1.41 1.78 -30.49%
  QoQ % -1.90% 15.38% -35.46% 7.63% -7.09% -20.79% -
  Horiz. % 57.87% 58.99% 51.12% 79.21% 73.60% 79.21% 100.00%
P/EPS 10.55 10.42 10.06 24.52 26.06 15.08 21.00 -36.72%
  QoQ % 1.25% 3.58% -58.97% -5.91% 72.81% -28.19% -
  Horiz. % 50.24% 49.62% 47.90% 116.76% 124.10% 71.81% 100.00%
EY 9.47 9.60 9.94 4.08 3.84 6.63 4.76 57.99%
  QoQ % -1.35% -3.42% 143.63% 6.25% -42.08% 39.29% -
  Horiz. % 198.95% 201.68% 208.82% 85.71% 80.67% 139.29% 100.00%
DY 7.58 4.98 5.26 0.00 6.18 4.19 2.51 108.51%
  QoQ % 52.21% -5.32% 0.00% 0.00% 47.49% 66.93% -
  Horiz. % 301.99% 198.41% 209.56% 0.00% 246.22% 166.93% 100.00%
P/NAPS 0.90 0.92 0.79 1.15 1.24 1.28 1.61 -32.07%
  QoQ % -2.17% 16.46% -31.30% -7.26% -3.12% -20.50% -
  Horiz. % 55.90% 57.14% 49.07% 71.43% 77.02% 79.50% 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
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers