Highlights

[MEDIA] QoQ Cumulative Quarter Result on 2016-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 12-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -87.57%    YoY -     -8.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,289,008 970,374 653,614 304,063 1,427,693 1,060,576 695,208 50.64%
  QoQ % 32.84% 48.46% 114.96% -78.70% 34.61% 52.56% -
  Horiz. % 185.41% 139.58% 94.02% 43.74% 205.36% 152.56% 100.00%
PBT -65,909 -61,070 51,133 21,292 200,068 144,302 83,140 -
  QoQ % -7.92% -219.43% 140.15% -89.36% 38.65% 73.57% -
  Horiz. % -79.27% -73.45% 61.50% 25.61% 240.64% 173.57% 100.00%
Tax -3,874 -10,579 -9,520 -4,052 -61,360 -37,552 -21,490 -67.92%
  QoQ % 63.38% -11.12% -134.95% 93.40% -63.40% -74.74% -
  Horiz. % 18.03% 49.23% 44.30% 18.86% 285.53% 174.74% 100.00%
NP -69,783 -71,649 41,613 17,240 138,708 106,750 61,650 -
  QoQ % 2.60% -272.18% 141.37% -87.57% 29.94% 73.15% -
  Horiz. % -113.19% -116.22% 67.50% 27.96% 224.99% 173.15% 100.00%
NP to SH -59,198 -64,194 45,163 17,246 138,717 106,989 62,826 -
  QoQ % 7.78% -242.14% 161.88% -87.57% 29.66% 70.29% -
  Horiz. % -94.23% -102.18% 71.89% 27.45% 220.80% 170.29% 100.00%
Tax Rate - % - % 18.62 % 19.03 % 30.67 % 26.02 % 25.85 % -
  QoQ % 0.00% 0.00% -2.15% -37.95% 17.87% 0.66% -
  Horiz. % 0.00% 0.00% 72.03% 73.62% 118.65% 100.66% 100.00%
Total Cost 1,358,791 1,042,023 612,001 286,823 1,288,985 953,826 633,558 65.92%
  QoQ % 30.40% 70.26% 113.37% -77.75% 35.14% 50.55% -
  Horiz. % 214.47% 164.47% 96.60% 45.27% 203.45% 150.55% 100.00%
Net Worth 1,461,580 1,478,772 1,610,322 1,637,941 1,620,637 1,610,987 1,600,117 -5.83%
  QoQ % -1.16% -8.17% -1.69% 1.07% 0.60% 0.68% -
  Horiz. % 91.34% 92.42% 100.64% 102.36% 101.28% 100.68% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 88,735 44,367 22,183 - 110,919 55,459 33,275 91.73%
  QoQ % 100.00% 100.00% 0.00% 0.00% 100.00% 66.67% -
  Horiz. % 266.67% 133.33% 66.67% 0.00% 333.33% 166.67% 100.00%
Div Payout % - % - % 49.12 % - % 79.96 % 51.84 % 52.96 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 54.24% -2.11% -
  Horiz. % 0.00% 0.00% 92.75% 0.00% 150.98% 97.89% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,461,580 1,478,772 1,610,322 1,637,941 1,620,637 1,610,987 1,600,117 -5.83%
  QoQ % -1.16% -8.17% -1.69% 1.07% 0.60% 0.68% -
  Horiz. % 91.34% 92.42% 100.64% 102.36% 101.28% 100.68% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -5.41 % -7.38 % 6.37 % 5.67 % 9.72 % 10.07 % 8.87 % -
  QoQ % 26.69% -215.86% 12.35% -41.67% -3.48% 13.53% -
  Horiz. % -60.99% -83.20% 71.82% 63.92% 109.58% 113.53% 100.00%
ROE -4.05 % -4.34 % 2.80 % 1.05 % 8.56 % 6.64 % 3.93 % -
  QoQ % 6.68% -255.00% 166.67% -87.73% 28.92% 68.96% -
  Horiz. % -103.05% -110.43% 71.25% 26.72% 217.81% 168.96% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 116.21 87.48 58.93 27.41 128.71 95.62 62.68 50.64%
  QoQ % 32.84% 48.45% 114.99% -78.70% 34.61% 52.55% -
  Horiz. % 185.40% 139.57% 94.02% 43.73% 205.34% 152.55% 100.00%
EPS -5.34 -5.79 4.07 1.55 12.51 9.65 5.66 -
  QoQ % 7.77% -242.26% 162.58% -87.61% 29.64% 70.49% -
  Horiz. % -94.35% -102.30% 71.91% 27.39% 221.02% 170.49% 100.00%
DPS 8.00 4.00 2.00 0.00 10.00 5.00 3.00 91.73%
  QoQ % 100.00% 100.00% 0.00% 0.00% 100.00% 66.67% -
  Horiz. % 266.67% 133.33% 66.67% 0.00% 333.33% 166.67% 100.00%
NAPS 1.3177 1.3332 1.4518 1.4767 1.4611 1.4524 1.4426 -5.83%
  QoQ % -1.16% -8.17% -1.69% 1.07% 0.60% 0.68% -
  Horiz. % 91.34% 92.42% 100.64% 102.36% 101.28% 100.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 116.21 87.48 58.93 27.41 128.71 95.62 62.68 50.64%
  QoQ % 32.84% 48.45% 114.99% -78.70% 34.61% 52.55% -
  Horiz. % 185.40% 139.57% 94.02% 43.73% 205.34% 152.55% 100.00%
EPS -5.34 -5.79 4.07 1.55 12.51 9.65 5.66 -
  QoQ % 7.77% -242.26% 162.58% -87.61% 29.64% 70.49% -
  Horiz. % -94.35% -102.30% 71.91% 27.39% 221.02% 170.49% 100.00%
DPS 8.00 4.00 2.00 0.00 10.00 5.00 3.00 91.73%
  QoQ % 100.00% 100.00% 0.00% 0.00% 100.00% 66.67% -
  Horiz. % 266.67% 133.33% 66.67% 0.00% 333.33% 166.67% 100.00%
NAPS 1.3177 1.3332 1.4518 1.4767 1.4611 1.4524 1.4426 -5.83%
  QoQ % -1.16% -8.17% -1.69% 1.07% 0.60% 0.68% -
  Horiz. % 91.34% 92.42% 100.64% 102.36% 101.28% 100.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.1500 1.3200 1.3800 1.4600 1.2700 1.2000 1.4600 -
P/RPS 0.99 1.51 2.34 5.33 0.99 1.26 2.33 -43.34%
  QoQ % -34.44% -35.47% -56.10% 438.38% -21.43% -45.92% -
  Horiz. % 42.49% 64.81% 100.43% 228.76% 42.49% 54.08% 100.00%
P/EPS -21.55 -22.81 33.89 93.90 10.16 12.44 25.78 -
  QoQ % 5.52% -167.31% -63.91% 824.21% -18.33% -51.75% -
  Horiz. % -83.59% -88.48% 131.46% 364.24% 39.41% 48.25% 100.00%
EY -4.64 -4.38 2.95 1.06 9.85 8.04 3.88 -
  QoQ % -5.94% -248.47% 178.30% -89.24% 22.51% 107.22% -
  Horiz. % -119.59% -112.89% 76.03% 27.32% 253.87% 207.22% 100.00%
DY 6.96 3.03 1.45 0.00 7.87 4.17 2.05 125.06%
  QoQ % 129.70% 108.97% 0.00% 0.00% 88.73% 103.41% -
  Horiz. % 339.51% 147.80% 70.73% 0.00% 383.90% 203.41% 100.00%
P/NAPS 0.87 0.99 0.95 0.99 0.87 0.83 1.01 -9.43%
  QoQ % -12.12% 4.21% -4.04% 13.79% 4.82% -17.82% -
  Horiz. % 86.14% 98.02% 94.06% 98.02% 86.14% 82.18% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 29/11/16 11/08/16 12/05/16 26/02/16 19/11/15 13/08/15 -
Price 1.0500 1.2100 1.4700 1.4200 1.3200 1.3400 1.1400 -
P/RPS 0.90 1.38 2.49 5.18 1.03 1.40 1.82 -37.33%
  QoQ % -34.78% -44.58% -51.93% 402.91% -26.43% -23.08% -
  Horiz. % 49.45% 75.82% 136.81% 284.62% 56.59% 76.92% 100.00%
P/EPS -19.67 -20.91 36.10 91.33 10.55 13.89 20.13 -
  QoQ % 5.93% -157.92% -60.47% 765.69% -24.05% -31.00% -
  Horiz. % -97.71% -103.87% 179.33% 453.70% 52.41% 69.00% 100.00%
EY -5.08 -4.78 2.77 1.09 9.47 7.20 4.97 -
  QoQ % -6.28% -272.56% 154.13% -88.49% 31.53% 44.87% -
  Horiz. % -102.21% -96.18% 55.73% 21.93% 190.54% 144.87% 100.00%
DY 7.62 3.31 1.36 0.00 7.58 3.73 2.63 102.58%
  QoQ % 130.21% 143.38% 0.00% 0.00% 103.22% 41.83% -
  Horiz. % 289.73% 125.86% 51.71% 0.00% 288.21% 141.83% 100.00%
P/NAPS 0.80 0.91 1.01 0.96 0.90 0.92 0.79 0.84%
  QoQ % -12.09% -9.90% 5.21% 6.67% -2.17% 16.46% -
  Horiz. % 101.27% 115.19% 127.85% 121.52% 113.92% 116.46% 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
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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