Highlights

[MEDIA] QoQ Cumulative Quarter Result on 2014-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -28.08%    YoY -     -64.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,060,576 695,208 329,389 1,506,981 1,122,282 742,684 351,030 108.85%
  QoQ % 52.56% 111.06% -78.14% 34.28% 51.11% 111.57% -
  Horiz. % 302.13% 198.05% 93.83% 429.30% 319.71% 211.57% 100.00%
PBT 144,302 83,140 25,805 101,441 142,197 85,355 36,367 150.43%
  QoQ % 73.57% 222.19% -74.56% -28.66% 66.59% 134.70% -
  Horiz. % 396.79% 228.61% 70.96% 278.94% 391.01% 234.70% 100.00%
Tax -37,552 -21,490 -6,454 -24,819 -35,528 -21,264 -8,805 162.76%
  QoQ % -74.74% -232.97% 74.00% 30.14% -67.08% -141.50% -
  Horiz. % 426.48% 244.07% 73.30% 281.87% 403.50% 241.50% 100.00%
NP 106,750 61,650 19,351 76,622 106,669 64,091 27,562 146.42%
  QoQ % 73.15% 218.59% -74.74% -28.17% 66.43% 132.53% -
  Horiz. % 387.31% 223.68% 70.21% 278.00% 387.01% 232.53% 100.00%
NP to SH 106,989 62,826 18,883 75,528 105,022 62,846 27,016 150.10%
  QoQ % 70.29% 232.71% -75.00% -28.08% 67.11% 132.63% -
  Horiz. % 396.02% 232.55% 69.90% 279.57% 388.74% 232.63% 100.00%
Tax Rate 26.02 % 25.85 % 25.01 % 24.47 % 24.99 % 24.91 % 24.21 % 4.92%
  QoQ % 0.66% 3.36% 2.21% -2.08% 0.32% 2.89% -
  Horiz. % 107.48% 106.77% 103.30% 101.07% 103.22% 102.89% 100.00%
Total Cost 953,826 633,558 310,038 1,430,359 1,015,613 678,593 323,468 105.50%
  QoQ % 50.55% 104.35% -78.32% 40.84% 49.66% 109.79% -
  Horiz. % 294.87% 195.86% 95.85% 442.19% 313.98% 209.79% 100.00%
Net Worth 1,610,987 1,600,117 1,611,653 1,587,857 1,649,176 1,638,413 1,654,592 -1.76%
  QoQ % 0.68% -0.72% 1.50% -3.72% 0.66% -0.98% -
  Horiz. % 97.36% 96.71% 97.40% 95.97% 99.67% 99.02% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 55,459 33,275 - 121,640 66,329 33,134 - -
  QoQ % 66.67% 0.00% 0.00% 83.39% 100.18% 0.00% -
  Horiz. % 167.37% 100.42% 0.00% 367.11% 200.18% 100.00% -
Div Payout % 51.84 % 52.96 % - % 161.05 % 63.16 % 52.72 % - % -
  QoQ % -2.11% 0.00% 0.00% 154.99% 19.80% 0.00% -
  Horiz. % 98.33% 100.46% 0.00% 305.48% 119.80% 100.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,610,987 1,600,117 1,611,653 1,587,857 1,649,176 1,638,413 1,654,592 -1.76%
  QoQ % 0.68% -0.72% 1.50% -3.72% 0.66% -0.98% -
  Horiz. % 97.36% 96.71% 97.40% 95.97% 99.67% 99.02% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,105,827 1,105,494 1,104,499 1,102,693 0.39%
  QoQ % 0.00% 0.00% 0.30% 0.03% 0.09% 0.16% -
  Horiz. % 100.59% 100.59% 100.59% 100.28% 100.25% 100.16% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.07 % 8.87 % 5.87 % 5.08 % 9.50 % 8.63 % 7.85 % 18.04%
  QoQ % 13.53% 51.11% 15.55% -46.53% 10.08% 9.94% -
  Horiz. % 128.28% 112.99% 74.78% 64.71% 121.02% 109.94% 100.00%
ROE 6.64 % 3.93 % 1.17 % 4.76 % 6.37 % 3.84 % 1.63 % 154.85%
  QoQ % 68.96% 235.90% -75.42% -25.27% 65.89% 135.58% -
  Horiz. % 407.36% 241.10% 71.78% 292.02% 390.80% 235.58% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 95.62 62.68 29.70 136.28 101.52 67.24 31.83 108.06%
  QoQ % 52.55% 111.04% -78.21% 34.24% 50.98% 111.25% -
  Horiz. % 300.41% 196.92% 93.31% 428.15% 318.94% 211.25% 100.00%
EPS 9.65 5.66 1.70 6.83 9.50 5.69 2.45 149.20%
  QoQ % 70.49% 232.94% -75.11% -28.11% 66.96% 132.24% -
  Horiz. % 393.88% 231.02% 69.39% 278.78% 387.76% 232.24% 100.00%
DPS 5.00 3.00 0.00 11.00 6.00 3.00 0.00 -
  QoQ % 66.67% 0.00% 0.00% 83.33% 100.00% 0.00% -
  Horiz. % 166.67% 100.00% 0.00% 366.67% 200.00% 100.00% -
NAPS 1.4524 1.4426 1.4530 1.4359 1.4918 1.4834 1.5005 -2.15%
  QoQ % 0.68% -0.72% 1.19% -3.75% 0.57% -1.14% -
  Horiz. % 96.79% 96.14% 96.83% 95.69% 99.42% 98.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 95.62 62.68 29.70 135.86 101.18 66.96 31.65 108.85%
  QoQ % 52.55% 111.04% -78.14% 34.28% 51.11% 111.56% -
  Horiz. % 302.12% 198.04% 93.84% 429.26% 319.68% 211.56% 100.00%
EPS 9.65 5.66 1.70 6.81 9.47 5.67 2.44 149.88%
  QoQ % 70.49% 232.94% -75.04% -28.09% 67.02% 132.38% -
  Horiz. % 395.49% 231.97% 69.67% 279.10% 388.11% 232.38% 100.00%
DPS 5.00 3.00 0.00 10.97 5.98 2.99 0.00 -
  QoQ % 66.67% 0.00% 0.00% 83.44% 100.00% 0.00% -
  Horiz. % 167.22% 100.33% 0.00% 366.89% 200.00% 100.00% -
NAPS 1.4524 1.4426 1.4530 1.4315 1.4868 1.4771 1.4917 -1.76%
  QoQ % 0.68% -0.72% 1.50% -3.72% 0.66% -0.98% -
  Horiz. % 97.37% 96.71% 97.41% 95.96% 99.67% 99.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.2000 1.4600 1.7000 1.7600 2.2300 2.5800 2.3600 -
P/RPS 1.26 2.33 5.72 1.29 2.20 3.84 7.41 -69.27%
  QoQ % -45.92% -59.27% 343.41% -41.36% -42.71% -48.18% -
  Horiz. % 17.00% 31.44% 77.19% 17.41% 29.69% 51.82% 100.00%
P/EPS 12.44 25.78 99.86 25.77 23.47 45.34 96.33 -74.42%
  QoQ % -51.75% -74.18% 287.50% 9.80% -48.24% -52.93% -
  Horiz. % 12.91% 26.76% 103.66% 26.75% 24.36% 47.07% 100.00%
EY 8.04 3.88 1.00 3.88 4.26 2.21 1.04 290.49%
  QoQ % 107.22% 288.00% -74.23% -8.92% 92.76% 112.50% -
  Horiz. % 773.08% 373.08% 96.15% 373.08% 409.62% 212.50% 100.00%
DY 4.17 2.05 0.00 6.25 2.69 1.16 0.00 -
  QoQ % 103.41% 0.00% 0.00% 132.34% 131.90% 0.00% -
  Horiz. % 359.48% 176.72% 0.00% 538.79% 231.90% 100.00% -
P/NAPS 0.83 1.01 1.17 1.23 1.49 1.74 1.57 -34.59%
  QoQ % -17.82% -13.68% -4.88% -17.45% -14.37% 10.83% -
  Horiz. % 52.87% 64.33% 74.52% 78.34% 94.90% 110.83% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 13/08/15 14/05/15 25/02/15 06/11/14 14/08/14 08/05/14 -
Price 1.3400 1.1400 1.6700 1.7800 1.9100 2.3900 2.4500 -
P/RPS 1.40 1.82 5.62 1.31 1.88 3.55 7.70 -67.87%
  QoQ % -23.08% -67.62% 329.01% -30.32% -47.04% -53.90% -
  Horiz. % 18.18% 23.64% 72.99% 17.01% 24.42% 46.10% 100.00%
P/EPS 13.89 20.13 98.10 26.06 20.11 42.00 100.00 -73.15%
  QoQ % -31.00% -79.48% 276.44% 29.59% -52.12% -58.00% -
  Horiz. % 13.89% 20.13% 98.10% 26.06% 20.11% 42.00% 100.00%
EY 7.20 4.97 1.02 3.84 4.97 2.38 1.00 272.42%
  QoQ % 44.87% 387.25% -73.44% -22.74% 108.82% 138.00% -
  Horiz. % 720.00% 497.00% 102.00% 384.00% 497.00% 238.00% 100.00%
DY 3.73 2.63 0.00 6.18 3.14 1.26 0.00 -
  QoQ % 41.83% 0.00% 0.00% 96.82% 149.21% 0.00% -
  Horiz. % 296.03% 208.73% 0.00% 490.48% 249.21% 100.00% -
P/NAPS 0.92 0.79 1.15 1.24 1.28 1.61 1.63 -31.68%
  QoQ % 16.46% -31.30% -7.26% -3.12% -20.50% -1.23% -
  Horiz. % 56.44% 48.47% 70.55% 76.07% 78.53% 98.77% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers