Highlights

[MEDIA] QoQ 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 -     132.72%    YoY -     22.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 304,063 367,117 365,368 365,819 329,389 384,699 379,598 -13.74%
  QoQ % -17.18% 0.48% -0.12% 11.06% -14.38% 1.34% -
  Horiz. % 80.10% 96.71% 96.25% 96.37% 86.77% 101.34% 100.00%
PBT 21,292 55,766 61,162 57,336 25,805 -40,756 56,842 -48.01%
  QoQ % -61.82% -8.82% 6.67% 122.19% 163.32% -171.70% -
  Horiz. % 37.46% 98.11% 107.60% 100.87% 45.40% -71.70% 100.00%
Tax -4,052 -23,808 -16,062 -15,036 -6,454 10,709 -14,264 -56.75%
  QoQ % 82.98% -48.23% -6.82% -132.97% -160.27% 175.08% -
  Horiz. % 28.41% 166.91% 112.61% 105.41% 45.25% -75.08% 100.00%
NP 17,240 31,958 45,100 42,300 19,351 -30,047 42,578 -45.24%
  QoQ % -46.05% -29.14% 6.62% 118.59% 164.40% -170.57% -
  Horiz. % 40.49% 75.06% 105.92% 99.35% 45.45% -70.57% 100.00%
NP to SH 17,246 31,728 44,163 43,944 18,883 -29,494 42,176 -44.88%
  QoQ % -45.64% -28.16% 0.50% 132.72% 164.02% -169.93% -
  Horiz. % 40.89% 75.23% 104.71% 104.19% 44.77% -69.93% 100.00%
Tax Rate 19.03 % 42.69 % 26.26 % 26.22 % 25.01 % - % 25.09 % -16.82%
  QoQ % -55.42% 62.57% 0.15% 4.84% 0.00% 0.00% -
  Horiz. % 75.85% 170.15% 104.66% 104.50% 99.68% 0.00% 100.00%
Total Cost 286,823 335,159 320,268 323,519 310,038 414,746 337,020 -10.19%
  QoQ % -14.42% 4.65% -1.00% 4.35% -25.25% 23.06% -
  Horiz. % 85.11% 99.45% 95.03% 95.99% 91.99% 123.06% 100.00%
Net Worth 1,637,941 1,620,637 1,610,987 1,600,117 1,611,653 1,586,158 1,647,072 -0.37%
  QoQ % 1.07% 0.60% 0.68% -0.72% 1.61% -3.70% -
  Horiz. % 99.45% 98.40% 97.81% 97.15% 97.85% 96.30% 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 - 55,459 22,183 33,275 - 55,232 33,122 -
  QoQ % 0.00% 150.00% -33.33% 0.00% 0.00% 66.75% -
  Horiz. % 0.00% 167.44% 66.98% 100.46% 0.00% 166.75% 100.00%
Div Payout % - % 174.80 % 50.23 % 75.72 % - % - % 78.53 % -
  QoQ % 0.00% 248.00% -33.66% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 222.59% 63.96% 96.42% 0.00% 0.00% 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 1,586,158 1,647,072 -0.37%
  QoQ % 1.07% 0.60% 0.68% -0.72% 1.61% -3.70% -
  Horiz. % 99.45% 98.40% 97.81% 97.15% 97.85% 96.30% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,104,644 1,104,083 0.31%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.41% 0.05% -
  Horiz. % 100.46% 100.46% 100.46% 100.46% 100.46% 100.05% 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 % 8.71 % 12.34 % 11.56 % 5.87 % -7.81 % 11.22 % -36.53%
  QoQ % -34.90% -29.42% 6.75% 96.93% 175.16% -169.61% -
  Horiz. % 50.53% 77.63% 109.98% 103.03% 52.32% -69.61% 100.00%
ROE 1.05 % 1.96 % 2.74 % 2.75 % 1.17 % -1.86 % 2.56 % -44.77%
  QoQ % -46.43% -28.47% -0.36% 135.04% 162.90% -172.66% -
  Horiz. % 41.02% 76.56% 107.03% 107.42% 45.70% -72.66% 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 33.10 32.94 32.98 29.70 34.83 34.38 -14.01%
  QoQ % -17.19% 0.49% -0.12% 11.04% -14.73% 1.31% -
  Horiz. % 79.73% 96.28% 95.81% 95.93% 86.39% 101.31% 100.00%
EPS 1.55 2.86 3.98 3.96 1.70 -2.67 3.82 -45.16%
  QoQ % -45.80% -28.14% 0.51% 132.94% 163.67% -169.90% -
  Horiz. % 40.58% 74.87% 104.19% 103.66% 44.50% -69.90% 100.00%
DPS 0.00 5.00 2.00 3.00 0.00 5.00 3.00 -
  QoQ % 0.00% 150.00% -33.33% 0.00% 0.00% 66.67% -
  Horiz. % 0.00% 166.67% 66.67% 100.00% 0.00% 166.67% 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 33.10 32.94 32.98 29.70 34.68 34.22 -13.74%
  QoQ % -17.19% 0.49% -0.12% 11.04% -14.36% 1.34% -
  Horiz. % 80.10% 96.73% 96.26% 96.38% 86.79% 101.34% 100.00%
EPS 1.55 2.86 3.98 3.96 1.70 -2.66 3.80 -44.97%
  QoQ % -45.80% -28.14% 0.51% 132.94% 163.91% -170.00% -
  Horiz. % 40.79% 75.26% 104.74% 104.21% 44.74% -70.00% 100.00%
DPS 0.00 5.00 2.00 3.00 0.00 4.98 2.99 -
  QoQ % 0.00% 150.00% -33.33% 0.00% 0.00% 66.56% -
  Horiz. % 0.00% 167.22% 66.89% 100.33% 0.00% 166.56% 100.00%
NAPS 1.4767 1.4611 1.4524 1.4426 1.4530 1.4300 1.4849 -0.37%
  QoQ % 1.07% 0.60% 0.68% -0.72% 1.61% -3.70% -
  Horiz. % 99.45% 98.40% 97.81% 97.15% 97.85% 96.30% 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 3.84 3.64 4.43 5.72 5.05 6.49 -12.29%
  QoQ % 38.80% 5.49% -17.83% -22.55% 13.27% -22.19% -
  Horiz. % 82.13% 59.17% 56.09% 68.26% 88.14% 77.81% 100.00%
P/EPS 93.90 44.40 30.14 36.85 99.86 -65.92 58.38 37.24%
  QoQ % 111.49% 47.31% -18.21% -63.10% 251.49% -212.92% -
  Horiz. % 160.84% 76.05% 51.63% 63.12% 171.05% -112.92% 100.00%
EY 1.06 2.25 3.32 2.71 1.00 -1.52 1.71 -27.28%
  QoQ % -52.89% -32.23% 22.51% 171.00% 165.79% -188.89% -
  Horiz. % 61.99% 131.58% 194.15% 158.48% 58.48% -88.89% 100.00%
DY 0.00 3.94 1.67 2.05 0.00 2.84 1.35 -
  QoQ % 0.00% 135.93% -18.54% 0.00% 0.00% 110.37% -
  Horiz. % 0.00% 291.85% 123.70% 151.85% 0.00% 210.37% 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 3.99 4.07 3.46 5.62 5.11 5.56 -4.61%
  QoQ % 29.82% -1.97% 17.63% -38.43% 9.98% -8.09% -
  Horiz. % 93.17% 71.76% 73.20% 62.23% 101.08% 91.91% 100.00%
P/EPS 91.33 46.15 33.66 28.77 98.10 -66.67 50.00 49.37%
  QoQ % 97.90% 37.11% 17.00% -70.67% 247.14% -233.34% -
  Horiz. % 182.66% 92.30% 67.32% 57.54% 196.20% -133.34% 100.00%
EY 1.09 2.17 2.97 3.48 1.02 -1.50 2.00 -33.25%
  QoQ % -49.77% -26.94% -14.66% 241.18% 168.00% -175.00% -
  Horiz. % 54.50% 108.50% 148.50% 174.00% 51.00% -75.00% 100.00%
DY 0.00 3.79 1.49 2.63 0.00 2.81 1.57 -
  QoQ % 0.00% 154.36% -43.35% 0.00% 0.00% 78.98% -
  Horiz. % 0.00% 241.40% 94.90% 167.52% 0.00% 178.98% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers