Highlights

[MEDIA] QoQ Cumulative Quarter Result on 2015-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 19-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     70.29%    YoY -     1.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 653,614 304,063 1,427,693 1,060,576 695,208 329,389 1,506,981 -42.73%
  QoQ % 114.96% -78.70% 34.61% 52.56% 111.06% -78.14% -
  Horiz. % 43.37% 20.18% 94.74% 70.38% 46.13% 21.86% 100.00%
PBT 51,133 21,292 200,068 144,302 83,140 25,805 101,441 -36.69%
  QoQ % 140.15% -89.36% 38.65% 73.57% 222.19% -74.56% -
  Horiz. % 50.41% 20.99% 197.23% 142.25% 81.96% 25.44% 100.00%
Tax -9,520 -4,052 -61,360 -37,552 -21,490 -6,454 -24,819 -47.24%
  QoQ % -134.95% 93.40% -63.40% -74.74% -232.97% 74.00% -
  Horiz. % 38.36% 16.33% 247.23% 151.30% 86.59% 26.00% 100.00%
NP 41,613 17,240 138,708 106,750 61,650 19,351 76,622 -33.46%
  QoQ % 141.37% -87.57% 29.94% 73.15% 218.59% -74.74% -
  Horiz. % 54.31% 22.50% 181.03% 139.32% 80.46% 25.26% 100.00%
NP to SH 45,163 17,246 138,717 106,989 62,826 18,883 75,528 -29.05%
  QoQ % 161.88% -87.57% 29.66% 70.29% 232.71% -75.00% -
  Horiz. % 59.80% 22.83% 183.66% 141.65% 83.18% 25.00% 100.00%
Tax Rate 18.62 % 19.03 % 30.67 % 26.02 % 25.85 % 25.01 % 24.47 % -16.67%
  QoQ % -2.15% -37.95% 17.87% 0.66% 3.36% 2.21% -
  Horiz. % 76.09% 77.77% 125.34% 106.33% 105.64% 102.21% 100.00%
Total Cost 612,001 286,823 1,288,985 953,826 633,558 310,038 1,430,359 -43.25%
  QoQ % 113.37% -77.75% 35.14% 50.55% 104.35% -78.32% -
  Horiz. % 42.79% 20.05% 90.12% 66.68% 44.29% 21.68% 100.00%
Net Worth 1,610,322 1,637,941 1,620,637 1,610,987 1,600,117 1,611,653 1,587,857 0.94%
  QoQ % -1.69% 1.07% 0.60% 0.68% -0.72% 1.50% -
  Horiz. % 101.41% 103.15% 102.06% 101.46% 100.77% 101.50% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 22,183 - 110,919 55,459 33,275 - 121,640 -67.87%
  QoQ % 0.00% 0.00% 100.00% 66.67% 0.00% 0.00% -
  Horiz. % 18.24% 0.00% 91.19% 45.59% 27.36% 0.00% 100.00%
Div Payout % 49.12 % - % 79.96 % 51.84 % 52.96 % - % 161.05 % -54.72%
  QoQ % 0.00% 0.00% 54.24% -2.11% 0.00% 0.00% -
  Horiz. % 30.50% 0.00% 49.65% 32.19% 32.88% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,610,322 1,637,941 1,620,637 1,610,987 1,600,117 1,611,653 1,587,857 0.94%
  QoQ % -1.69% 1.07% 0.60% 0.68% -0.72% 1.50% -
  Horiz. % 101.41% 103.15% 102.06% 101.46% 100.77% 101.50% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,105,827 0.20%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.30% -
  Horiz. % 100.30% 100.30% 100.30% 100.30% 100.30% 100.30% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.37 % 5.67 % 9.72 % 10.07 % 8.87 % 5.87 % 5.08 % 16.30%
  QoQ % 12.35% -41.67% -3.48% 13.53% 51.11% 15.55% -
  Horiz. % 125.39% 111.61% 191.34% 198.23% 174.61% 115.55% 100.00%
ROE 2.80 % 1.05 % 8.56 % 6.64 % 3.93 % 1.17 % 4.76 % -29.82%
  QoQ % 166.67% -87.73% 28.92% 68.96% 235.90% -75.42% -
  Horiz. % 58.82% 22.06% 179.83% 139.50% 82.56% 24.58% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 58.93 27.41 128.71 95.62 62.68 29.70 136.28 -42.85%
  QoQ % 114.99% -78.70% 34.61% 52.55% 111.04% -78.21% -
  Horiz. % 43.24% 20.11% 94.45% 70.16% 45.99% 21.79% 100.00%
EPS 4.07 1.55 12.51 9.65 5.66 1.70 6.83 -29.21%
  QoQ % 162.58% -87.61% 29.64% 70.49% 232.94% -75.11% -
  Horiz. % 59.59% 22.69% 183.16% 141.29% 82.87% 24.89% 100.00%
DPS 2.00 0.00 10.00 5.00 3.00 0.00 11.00 -67.94%
  QoQ % 0.00% 0.00% 100.00% 66.67% 0.00% 0.00% -
  Horiz. % 18.18% 0.00% 90.91% 45.45% 27.27% 0.00% 100.00%
NAPS 1.4518 1.4767 1.4611 1.4524 1.4426 1.4530 1.4359 0.74%
  QoQ % -1.69% 1.07% 0.60% 0.68% -0.72% 1.19% -
  Horiz. % 101.11% 102.84% 101.75% 101.15% 100.47% 101.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 58.93 27.41 128.71 95.62 62.68 29.70 135.86 -42.73%
  QoQ % 114.99% -78.70% 34.61% 52.55% 111.04% -78.14% -
  Horiz. % 43.38% 20.18% 94.74% 70.38% 46.14% 21.86% 100.00%
EPS 4.07 1.55 12.51 9.65 5.66 1.70 6.81 -29.07%
  QoQ % 162.58% -87.61% 29.64% 70.49% 232.94% -75.04% -
  Horiz. % 59.77% 22.76% 183.70% 141.70% 83.11% 24.96% 100.00%
DPS 2.00 0.00 10.00 5.00 3.00 0.00 10.97 -67.88%
  QoQ % 0.00% 0.00% 100.00% 66.67% 0.00% 0.00% -
  Horiz. % 18.23% 0.00% 91.16% 45.58% 27.35% 0.00% 100.00%
NAPS 1.4518 1.4767 1.4611 1.4524 1.4426 1.4530 1.4315 0.94%
  QoQ % -1.69% 1.07% 0.60% 0.68% -0.72% 1.50% -
  Horiz. % 101.42% 103.16% 102.07% 101.46% 100.78% 101.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.3800 1.4600 1.2700 1.2000 1.4600 1.7000 1.7600 -
P/RPS 2.34 5.33 0.99 1.26 2.33 5.72 1.29 48.79%
  QoQ % -56.10% 438.38% -21.43% -45.92% -59.27% 343.41% -
  Horiz. % 181.40% 413.18% 76.74% 97.67% 180.62% 443.41% 100.00%
P/EPS 33.89 93.90 10.16 12.44 25.78 99.86 25.77 20.05%
  QoQ % -63.91% 824.21% -18.33% -51.75% -74.18% 287.50% -
  Horiz. % 131.51% 364.38% 39.43% 48.27% 100.04% 387.50% 100.00%
EY 2.95 1.06 9.85 8.04 3.88 1.00 3.88 -16.71%
  QoQ % 178.30% -89.24% 22.51% 107.22% 288.00% -74.23% -
  Horiz. % 76.03% 27.32% 253.87% 207.22% 100.00% 25.77% 100.00%
DY 1.45 0.00 7.87 4.17 2.05 0.00 6.25 -62.28%
  QoQ % 0.00% 0.00% 88.73% 103.41% 0.00% 0.00% -
  Horiz. % 23.20% 0.00% 125.92% 66.72% 32.80% 0.00% 100.00%
P/NAPS 0.95 0.99 0.87 0.83 1.01 1.17 1.23 -15.83%
  QoQ % -4.04% 13.79% 4.82% -17.82% -13.68% -4.88% -
  Horiz. % 77.24% 80.49% 70.73% 67.48% 82.11% 95.12% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 11/08/16 12/05/16 26/02/16 19/11/15 13/08/15 14/05/15 25/02/15 -
Price 1.4700 1.4200 1.3200 1.3400 1.1400 1.6700 1.7800 -
P/RPS 2.49 5.18 1.03 1.40 1.82 5.62 1.31 53.50%
  QoQ % -51.93% 402.91% -26.43% -23.08% -67.62% 329.01% -
  Horiz. % 190.08% 395.42% 78.63% 106.87% 138.93% 429.01% 100.00%
P/EPS 36.10 91.33 10.55 13.89 20.13 98.10 26.06 24.29%
  QoQ % -60.47% 765.69% -24.05% -31.00% -79.48% 276.44% -
  Horiz. % 138.53% 350.46% 40.48% 53.30% 77.24% 376.44% 100.00%
EY 2.77 1.09 9.47 7.20 4.97 1.02 3.84 -19.58%
  QoQ % 154.13% -88.49% 31.53% 44.87% 387.25% -73.44% -
  Horiz. % 72.14% 28.39% 246.61% 187.50% 129.43% 26.56% 100.00%
DY 1.36 0.00 7.58 3.73 2.63 0.00 6.18 -63.58%
  QoQ % 0.00% 0.00% 103.22% 41.83% 0.00% 0.00% -
  Horiz. % 22.01% 0.00% 122.65% 60.36% 42.56% 0.00% 100.00%
P/NAPS 1.01 0.96 0.90 0.92 0.79 1.15 1.24 -12.79%
  QoQ % 5.21% 6.67% -2.17% 16.46% -31.30% -7.26% -
  Horiz. % 81.45% 77.42% 72.58% 74.19% 63.71% 92.74% 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.
 


 

1973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 2.230.00 
 UCREST 0.120.00 
 EITA 1.470.00 
 PUC 0.0450.00 
 WILLOW 0.5350.00 
 IRIS 0.1450.00 
 HSI-C9L 0.3150.00 
 HOOVER 0.400.00 
 BTECH 0.220.00 
Partners & Brokers