Highlights

[MEDIA] QoQ Quarter Result on 2016-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 11-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     61.88%    YoY -     -36.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 272,200 318,634 316,760 349,551 304,063 367,117 365,368 -17.80%
  QoQ % -14.57% 0.59% -9.38% 14.96% -17.18% 0.48% -
  Horiz. % 74.50% 87.21% 86.70% 95.67% 83.22% 100.48% 100.00%
PBT -39,360 -4,839 -112,203 29,841 21,292 55,766 61,162 -
  QoQ % -713.39% 95.69% -476.00% 40.15% -61.82% -8.82% -
  Horiz. % -64.35% -7.91% -183.45% 48.79% 34.81% 91.18% 100.00%
Tax -2,001 6,705 -1,059 -5,468 -4,052 -23,808 -16,062 -75.02%
  QoQ % -129.84% 733.14% 80.63% -34.95% 82.98% -48.23% -
  Horiz. % 12.46% -41.74% 6.59% 34.04% 25.23% 148.23% 100.00%
NP -41,361 1,866 -113,262 24,373 17,240 31,958 45,100 -
  QoQ % -2,316.56% 101.65% -564.70% 41.37% -46.05% -29.14% -
  Horiz. % -91.71% 4.14% -251.14% 54.04% 38.23% 70.86% 100.00%
NP to SH -38,465 4,996 -109,357 27,917 17,246 31,728 44,163 -
  QoQ % -869.92% 104.57% -491.72% 61.88% -45.64% -28.16% -
  Horiz. % -87.10% 11.31% -247.62% 63.21% 39.05% 71.84% 100.00%
Tax Rate - % - % - % 18.32 % 19.03 % 42.69 % 26.26 % -
  QoQ % 0.00% 0.00% 0.00% -3.73% -55.42% 62.57% -
  Horiz. % 0.00% 0.00% 0.00% 69.76% 72.47% 162.57% 100.00%
Total Cost 313,561 316,768 430,022 325,178 286,823 335,159 320,268 -1.40%
  QoQ % -1.01% -26.34% 32.24% 13.37% -14.42% 4.65% -
  Horiz. % 97.91% 98.91% 134.27% 101.53% 89.56% 104.65% 100.00%
Net Worth 1,423,091 1,461,580 1,478,772 1,610,322 1,637,941 1,620,637 1,610,987 -7.93%
  QoQ % -2.63% -1.16% -8.17% -1.69% 1.07% 0.60% -
  Horiz. % 88.34% 90.73% 91.79% 99.96% 101.67% 100.60% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 44,367 22,183 22,183 - 55,459 22,183 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 150.00% -
  Horiz. % 0.00% 200.00% 100.00% 100.00% 0.00% 250.00% 100.00%
Div Payout % - % 888.06 % - % 79.46 % - % 174.80 % 50.23 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 248.00% -
  Horiz. % 0.00% 1,767.99% 0.00% 158.19% 0.00% 348.00% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,423,091 1,461,580 1,478,772 1,610,322 1,637,941 1,620,637 1,610,987 -7.93%
  QoQ % -2.63% -1.16% -8.17% -1.69% 1.07% 0.60% -
  Horiz. % 88.34% 90.73% 91.79% 99.96% 101.67% 100.60% 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -15.20 % 0.59 % -35.76 % 6.97 % 5.67 % 8.71 % 12.34 % -
  QoQ % -2,676.27% 101.65% -613.06% 22.93% -34.90% -29.42% -
  Horiz. % -123.18% 4.78% -289.79% 56.48% 45.95% 70.58% 100.00%
ROE -2.70 % 0.34 % -7.40 % 1.73 % 1.05 % 1.96 % 2.74 % -
  QoQ % -894.12% 104.59% -527.75% 64.76% -46.43% -28.47% -
  Horiz. % -98.54% 12.41% -270.07% 63.14% 38.32% 71.53% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 24.54 28.73 28.56 31.51 27.41 33.10 32.94 -17.81%
  QoQ % -14.58% 0.60% -9.36% 14.96% -17.19% 0.49% -
  Horiz. % 74.50% 87.22% 86.70% 95.66% 83.21% 100.49% 100.00%
EPS -3.47 0.45 -9.86 2.52 1.55 2.86 3.98 -
  QoQ % -871.11% 104.56% -491.27% 62.58% -45.80% -28.14% -
  Horiz. % -87.19% 11.31% -247.74% 63.32% 38.94% 71.86% 100.00%
DPS 0.00 4.00 2.00 2.00 0.00 5.00 2.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 150.00% -
  Horiz. % 0.00% 200.00% 100.00% 100.00% 0.00% 250.00% 100.00%
NAPS 1.2830 1.3177 1.3332 1.4518 1.4767 1.4611 1.4524 -7.93%
  QoQ % -2.63% -1.16% -8.17% -1.69% 1.07% 0.60% -
  Horiz. % 88.34% 90.73% 91.79% 99.96% 101.67% 100.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 24.54 28.73 28.56 31.51 27.41 33.10 32.94 -17.81%
  QoQ % -14.58% 0.60% -9.36% 14.96% -17.19% 0.49% -
  Horiz. % 74.50% 87.22% 86.70% 95.66% 83.21% 100.49% 100.00%
EPS -3.47 0.45 -9.86 2.52 1.55 2.86 3.98 -
  QoQ % -871.11% 104.56% -491.27% 62.58% -45.80% -28.14% -
  Horiz. % -87.19% 11.31% -247.74% 63.32% 38.94% 71.86% 100.00%
DPS 0.00 4.00 2.00 2.00 0.00 5.00 2.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 150.00% -
  Horiz. % 0.00% 200.00% 100.00% 100.00% 0.00% 250.00% 100.00%
NAPS 1.2830 1.3177 1.3332 1.4518 1.4767 1.4611 1.4524 -7.93%
  QoQ % -2.63% -1.16% -8.17% -1.69% 1.07% 0.60% -
  Horiz. % 88.34% 90.73% 91.79% 99.96% 101.67% 100.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.1500 1.1500 1.3200 1.3800 1.4600 1.2700 1.2000 -
P/RPS 4.69 4.00 4.62 4.38 5.33 3.84 3.64 18.39%
  QoQ % 17.25% -13.42% 5.48% -17.82% 38.80% 5.49% -
  Horiz. % 128.85% 109.89% 126.92% 120.33% 146.43% 105.49% 100.00%
P/EPS -33.16 255.32 -13.39 54.83 93.90 44.40 30.14 -
  QoQ % -112.99% 2,006.80% -124.42% -41.61% 111.49% 47.31% -
  Horiz. % -110.02% 847.11% -44.43% 181.92% 311.55% 147.31% 100.00%
EY -3.02 0.39 -7.47 1.82 1.06 2.25 3.32 -
  QoQ % -874.36% 105.22% -510.44% 71.70% -52.89% -32.23% -
  Horiz. % -90.96% 11.75% -225.00% 54.82% 31.93% 67.77% 100.00%
DY 0.00 3.48 1.52 1.45 0.00 3.94 1.67 -
  QoQ % 0.00% 128.95% 4.83% 0.00% 0.00% 135.93% -
  Horiz. % 0.00% 208.38% 91.02% 86.83% 0.00% 235.93% 100.00%
P/NAPS 0.90 0.87 0.99 0.95 0.99 0.87 0.83 5.54%
  QoQ % 3.45% -12.12% 4.21% -4.04% 13.79% 4.82% -
  Horiz. % 108.43% 104.82% 119.28% 114.46% 119.28% 104.82% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 23/02/17 29/11/16 11/08/16 12/05/16 26/02/16 19/11/15 -
Price 1.1100 1.0500 1.2100 1.4700 1.4200 1.3200 1.3400 -
P/RPS 4.52 3.66 4.24 4.66 5.18 3.99 4.07 7.23%
  QoQ % 23.50% -13.68% -9.01% -10.04% 29.82% -1.97% -
  Horiz. % 111.06% 89.93% 104.18% 114.50% 127.27% 98.03% 100.00%
P/EPS -32.01 233.12 -12.27 58.41 91.33 46.15 33.66 -
  QoQ % -113.73% 1,999.92% -121.01% -36.05% 97.90% 37.11% -
  Horiz. % -95.10% 692.57% -36.45% 173.53% 271.33% 137.11% 100.00%
EY -3.12 0.43 -8.15 1.71 1.09 2.17 2.97 -
  QoQ % -825.58% 105.28% -576.61% 56.88% -49.77% -26.94% -
  Horiz. % -105.05% 14.48% -274.41% 57.58% 36.70% 73.06% 100.00%
DY 0.00 3.81 1.65 1.36 0.00 3.79 1.49 -
  QoQ % 0.00% 130.91% 21.32% 0.00% 0.00% 154.36% -
  Horiz. % 0.00% 255.70% 110.74% 91.28% 0.00% 254.36% 100.00%
P/NAPS 0.87 0.80 0.91 1.01 0.96 0.90 0.92 -3.65%
  QoQ % 8.75% -12.09% -9.90% 5.21% 6.67% -2.17% -
  Horiz. % 94.57% 86.96% 98.91% 109.78% 104.35% 97.83% 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