Highlights

[MEDIA] QoQ Cumulative 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 -     232.71%    YoY -     -0.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 304,063 1,427,693 1,060,576 695,208 329,389 1,506,981 1,122,282 -58.10%
  QoQ % -78.70% 34.61% 52.56% 111.06% -78.14% 34.28% -
  Horiz. % 27.09% 127.21% 94.50% 61.95% 29.35% 134.28% 100.00%
PBT 21,292 200,068 144,302 83,140 25,805 101,441 142,197 -71.77%
  QoQ % -89.36% 38.65% 73.57% 222.19% -74.56% -28.66% -
  Horiz. % 14.97% 140.70% 101.48% 58.47% 18.15% 71.34% 100.00%
Tax -4,052 -61,360 -37,552 -21,490 -6,454 -24,819 -35,528 -76.45%
  QoQ % 93.40% -63.40% -74.74% -232.97% 74.00% 30.14% -
  Horiz. % 11.41% 172.71% 105.70% 60.49% 18.17% 69.86% 100.00%
NP 17,240 138,708 106,750 61,650 19,351 76,622 106,669 -70.30%
  QoQ % -87.57% 29.94% 73.15% 218.59% -74.74% -28.17% -
  Horiz. % 16.16% 130.04% 100.08% 57.80% 18.14% 71.83% 100.00%
NP to SH 17,246 138,717 106,989 62,826 18,883 75,528 105,022 -69.98%
  QoQ % -87.57% 29.66% 70.29% 232.71% -75.00% -28.08% -
  Horiz. % 16.42% 132.08% 101.87% 59.82% 17.98% 71.92% 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 286,823 1,288,985 953,826 633,558 310,038 1,430,359 1,015,613 -56.92%
  QoQ % -77.75% 35.14% 50.55% 104.35% -78.32% 40.84% -
  Horiz. % 28.24% 126.92% 93.92% 62.38% 30.53% 140.84% 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 55,459 33,275 - 121,640 66,329 -
  QoQ % 0.00% 100.00% 66.67% 0.00% 0.00% 83.39% -
  Horiz. % 0.00% 167.22% 83.61% 50.17% 0.00% 183.39% 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 1.05 % 8.56 % 6.64 % 3.93 % 1.17 % 4.76 % 6.37 % -69.90%
  QoQ % -87.73% 28.92% 68.96% 235.90% -75.42% -25.27% -
  Horiz. % 16.48% 134.38% 104.24% 61.70% 18.37% 74.73% 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 27.41 128.71 95.62 62.68 29.70 136.28 101.52 -58.19%
  QoQ % -78.70% 34.61% 52.55% 111.04% -78.21% 34.24% -
  Horiz. % 27.00% 126.78% 94.19% 61.74% 29.26% 134.24% 100.00%
EPS 1.55 12.51 9.65 5.66 1.70 6.83 9.50 -70.11%
  QoQ % -87.61% 29.64% 70.49% 232.94% -75.11% -28.11% -
  Horiz. % 16.32% 131.68% 101.58% 59.58% 17.89% 71.89% 100.00%
DPS 0.00 10.00 5.00 3.00 0.00 11.00 6.00 -
  QoQ % 0.00% 100.00% 66.67% 0.00% 0.00% 83.33% -
  Horiz. % 0.00% 166.67% 83.33% 50.00% 0.00% 183.33% 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 27.41 128.71 95.62 62.68 29.70 135.86 101.18 -58.10%
  QoQ % -78.70% 34.61% 52.55% 111.04% -78.14% 34.28% -
  Horiz. % 27.09% 127.21% 94.50% 61.95% 29.35% 134.28% 100.00%
EPS 1.55 12.51 9.65 5.66 1.70 6.81 9.47 -70.05%
  QoQ % -87.61% 29.64% 70.49% 232.94% -75.04% -28.09% -
  Horiz. % 16.37% 132.10% 101.90% 59.77% 17.95% 71.91% 100.00%
DPS 0.00 10.00 5.00 3.00 0.00 10.97 5.98 -
  QoQ % 0.00% 100.00% 66.67% 0.00% 0.00% 83.44% -
  Horiz. % 0.00% 167.22% 83.61% 50.17% 0.00% 183.44% 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 5.33 0.99 1.26 2.33 5.72 1.29 2.20 80.29%
  QoQ % 438.38% -21.43% -45.92% -59.27% 343.41% -41.36% -
  Horiz. % 242.27% 45.00% 57.27% 105.91% 260.00% 58.64% 100.00%
P/EPS 93.90 10.16 12.44 25.78 99.86 25.77 23.47 151.81%
  QoQ % 824.21% -18.33% -51.75% -74.18% 287.50% 9.80% -
  Horiz. % 400.09% 43.29% 53.00% 109.84% 425.48% 109.80% 100.00%
EY 1.06 9.85 8.04 3.88 1.00 3.88 4.26 -60.41%
  QoQ % -89.24% 22.51% 107.22% 288.00% -74.23% -8.92% -
  Horiz. % 24.88% 231.22% 188.73% 91.08% 23.47% 91.08% 100.00%
DY 0.00 7.87 4.17 2.05 0.00 6.25 2.69 -
  QoQ % 0.00% 88.73% 103.41% 0.00% 0.00% 132.34% -
  Horiz. % 0.00% 292.57% 155.02% 76.21% 0.00% 232.34% 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 5.18 1.03 1.40 1.82 5.62 1.31 1.88 96.42%
  QoQ % 402.91% -26.43% -23.08% -67.62% 329.01% -30.32% -
  Horiz. % 275.53% 54.79% 74.47% 96.81% 298.94% 69.68% 100.00%
P/EPS 91.33 10.55 13.89 20.13 98.10 26.06 20.11 173.99%
  QoQ % 765.69% -24.05% -31.00% -79.48% 276.44% 29.59% -
  Horiz. % 454.15% 52.46% 69.07% 100.10% 487.82% 129.59% 100.00%
EY 1.09 9.47 7.20 4.97 1.02 3.84 4.97 -63.60%
  QoQ % -88.49% 31.53% 44.87% 387.25% -73.44% -22.74% -
  Horiz. % 21.93% 190.54% 144.87% 100.00% 20.52% 77.26% 100.00%
DY 0.00 7.58 3.73 2.63 0.00 6.18 3.14 -
  QoQ % 0.00% 103.22% 41.83% 0.00% 0.00% 96.82% -
  Horiz. % 0.00% 241.40% 118.79% 83.76% 0.00% 196.82% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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