Highlights

[MEDIA] QoQ Cumulative 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 -     -75.00%    YoY -     -30.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,060,576 695,208 329,389 1,506,981 1,122,282 742,684 54.42%
  QoQ % 34.61% 52.56% 111.06% -78.14% 34.28% 51.11% -
  Horiz. % 192.23% 142.80% 93.61% 44.35% 202.91% 151.11% 100.00%
PBT 200,068 144,302 83,140 25,805 101,441 142,197 85,355 76.18%
  QoQ % 38.65% 73.57% 222.19% -74.56% -28.66% 66.59% -
  Horiz. % 234.40% 169.06% 97.40% 30.23% 118.85% 166.59% 100.00%
Tax -61,360 -37,552 -21,490 -6,454 -24,819 -35,528 -21,264 102.30%
  QoQ % -63.40% -74.74% -232.97% 74.00% 30.14% -67.08% -
  Horiz. % 288.56% 176.60% 101.06% 30.35% 116.72% 167.08% 100.00%
NP 138,708 106,750 61,650 19,351 76,622 106,669 64,091 67.08%
  QoQ % 29.94% 73.15% 218.59% -74.74% -28.17% 66.43% -
  Horiz. % 216.42% 166.56% 96.19% 30.19% 119.55% 166.43% 100.00%
NP to SH 138,717 106,989 62,826 18,883 75,528 105,022 62,846 69.28%
  QoQ % 29.66% 70.29% 232.71% -75.00% -28.08% 67.11% -
  Horiz. % 220.73% 170.24% 99.97% 30.05% 120.18% 167.11% 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 1,288,985 953,826 633,558 310,038 1,430,359 1,015,613 678,593 53.20%
  QoQ % 35.14% 50.55% 104.35% -78.32% 40.84% 49.66% -
  Horiz. % 189.95% 140.56% 93.36% 45.69% 210.78% 149.66% 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 55,459 33,275 - 121,640 66,329 33,134 123.28%
  QoQ % 100.00% 66.67% 0.00% 0.00% 83.39% 100.18% -
  Horiz. % 334.75% 167.37% 100.42% 0.00% 367.11% 200.18% 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 % 6.64 % 3.93 % 1.17 % 4.76 % 6.37 % 3.84 % 70.40%
  QoQ % 28.92% 68.96% 235.90% -75.42% -25.27% 65.89% -
  Horiz. % 222.92% 172.92% 102.34% 30.47% 123.96% 165.89% 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 95.62 62.68 29.70 136.28 101.52 67.24 53.98%
  QoQ % 34.61% 52.55% 111.04% -78.21% 34.24% 50.98% -
  Horiz. % 191.42% 142.21% 93.22% 44.17% 202.68% 150.98% 100.00%
EPS 12.51 9.65 5.66 1.70 6.83 9.50 5.69 68.84%
  QoQ % 29.64% 70.49% 232.94% -75.11% -28.11% 66.96% -
  Horiz. % 219.86% 169.60% 99.47% 29.88% 120.04% 166.96% 100.00%
DPS 10.00 5.00 3.00 0.00 11.00 6.00 3.00 122.66%
  QoQ % 100.00% 66.67% 0.00% 0.00% 83.33% 100.00% -
  Horiz. % 333.33% 166.67% 100.00% 0.00% 366.67% 200.00% 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 95.62 62.68 29.70 135.86 101.18 66.96 54.41%
  QoQ % 34.61% 52.55% 111.04% -78.14% 34.28% 51.11% -
  Horiz. % 192.22% 142.80% 93.61% 44.35% 202.90% 151.11% 100.00%
EPS 12.51 9.65 5.66 1.70 6.81 9.47 5.67 69.23%
  QoQ % 29.64% 70.49% 232.94% -75.04% -28.09% 67.02% -
  Horiz. % 220.63% 170.19% 99.82% 29.98% 120.11% 167.02% 100.00%
DPS 10.00 5.00 3.00 0.00 10.97 5.98 2.99 123.15%
  QoQ % 100.00% 66.67% 0.00% 0.00% 83.44% 100.00% -
  Horiz. % 334.45% 167.22% 100.33% 0.00% 366.89% 200.00% 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 1.26 2.33 5.72 1.29 2.20 3.84 -59.39%
  QoQ % -21.43% -45.92% -59.27% 343.41% -41.36% -42.71% -
  Horiz. % 25.78% 32.81% 60.68% 148.96% 33.59% 57.29% 100.00%
P/EPS 10.16 12.44 25.78 99.86 25.77 23.47 45.34 -63.01%
  QoQ % -18.33% -51.75% -74.18% 287.50% 9.80% -48.24% -
  Horiz. % 22.41% 27.44% 56.86% 220.25% 56.84% 51.76% 100.00%
EY 9.85 8.04 3.88 1.00 3.88 4.26 2.21 170.09%
  QoQ % 22.51% 107.22% 288.00% -74.23% -8.92% 92.76% -
  Horiz. % 445.70% 363.80% 175.57% 45.25% 175.57% 192.76% 100.00%
DY 7.87 4.17 2.05 0.00 6.25 2.69 1.16 257.13%
  QoQ % 88.73% 103.41% 0.00% 0.00% 132.34% 131.90% -
  Horiz. % 678.45% 359.48% 176.72% 0.00% 538.79% 231.90% 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 1.40 1.82 5.62 1.31 1.88 3.55 -56.07%
  QoQ % -26.43% -23.08% -67.62% 329.01% -30.32% -47.04% -
  Horiz. % 29.01% 39.44% 51.27% 158.31% 36.90% 52.96% 100.00%
P/EPS 10.55 13.89 20.13 98.10 26.06 20.11 42.00 -60.09%
  QoQ % -24.05% -31.00% -79.48% 276.44% 29.59% -52.12% -
  Horiz. % 25.12% 33.07% 47.93% 233.57% 62.05% 47.88% 100.00%
EY 9.47 7.20 4.97 1.02 3.84 4.97 2.38 150.47%
  QoQ % 31.53% 44.87% 387.25% -73.44% -22.74% 108.82% -
  Horiz. % 397.90% 302.52% 208.82% 42.86% 161.34% 208.82% 100.00%
DY 7.58 3.73 2.63 0.00 6.18 3.14 1.26 229.70%
  QoQ % 103.22% 41.83% 0.00% 0.00% 96.82% 149.21% -
  Horiz. % 601.59% 296.03% 208.73% 0.00% 490.48% 249.21% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
5. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
6. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
7. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
8. TOPGLOVE: Europe is facing a double-dip recession as coronavirus second wave arrives Van Gogh of Financial
PARTNERS & BROKERS