Highlights

[MEDIA] QoQ Quarter Result on 2015-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -28.16%    YoY -     207.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 316,760 349,551 304,063 367,117 365,368 365,819 329,389 -2.57%
  QoQ % -9.38% 14.96% -17.18% 0.48% -0.12% 11.06% -
  Horiz. % 96.17% 106.12% 92.31% 111.45% 110.92% 111.06% 100.00%
PBT -112,203 29,841 21,292 55,766 61,162 57,336 25,805 -
  QoQ % -476.00% 40.15% -61.82% -8.82% 6.67% 122.19% -
  Horiz. % -434.81% 115.64% 82.51% 216.11% 237.02% 222.19% 100.00%
Tax -1,059 -5,468 -4,052 -23,808 -16,062 -15,036 -6,454 -69.93%
  QoQ % 80.63% -34.95% 82.98% -48.23% -6.82% -132.97% -
  Horiz. % 16.41% 84.72% 62.78% 368.89% 248.87% 232.97% 100.00%
NP -113,262 24,373 17,240 31,958 45,100 42,300 19,351 -
  QoQ % -564.70% 41.37% -46.05% -29.14% 6.62% 118.59% -
  Horiz. % -585.30% 125.95% 89.09% 165.15% 233.06% 218.59% 100.00%
NP to SH -109,357 27,917 17,246 31,728 44,163 43,944 18,883 -
  QoQ % -491.72% 61.88% -45.64% -28.16% 0.50% 132.72% -
  Horiz. % -579.13% 147.84% 91.33% 168.02% 233.88% 232.72% 100.00%
Tax Rate - % 18.32 % 19.03 % 42.69 % 26.26 % 26.22 % 25.01 % -
  QoQ % 0.00% -3.73% -55.42% 62.57% 0.15% 4.84% -
  Horiz. % 0.00% 73.25% 76.09% 170.69% 105.00% 104.84% 100.00%
Total Cost 430,022 325,178 286,823 335,159 320,268 323,519 310,038 24.30%
  QoQ % 32.24% 13.37% -14.42% 4.65% -1.00% 4.35% -
  Horiz. % 138.70% 104.88% 92.51% 108.10% 103.30% 104.35% 100.00%
Net Worth 1,478,772 1,610,322 1,637,941 1,620,637 1,610,987 1,600,117 1,611,653 -5.56%
  QoQ % -8.17% -1.69% 1.07% 0.60% 0.68% -0.72% -
  Horiz. % 91.75% 99.92% 101.63% 100.56% 99.96% 99.28% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 22,183 22,183 - 55,459 22,183 33,275 - -
  QoQ % 0.00% 0.00% 0.00% 150.00% -33.33% 0.00% -
  Horiz. % 66.67% 66.67% 0.00% 166.67% 66.67% 100.00% -
Div Payout % - % 79.46 % - % 174.80 % 50.23 % 75.72 % - % -
  QoQ % 0.00% 0.00% 0.00% 248.00% -33.66% 0.00% -
  Horiz. % 0.00% 104.94% 0.00% 230.85% 66.34% 100.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,478,772 1,610,322 1,637,941 1,620,637 1,610,987 1,600,117 1,611,653 -5.56%
  QoQ % -8.17% -1.69% 1.07% 0.60% 0.68% -0.72% -
  Horiz. % 91.75% 99.92% 101.63% 100.56% 99.96% 99.28% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -35.76 % 6.97 % 5.67 % 8.71 % 12.34 % 11.56 % 5.87 % -
  QoQ % -613.06% 22.93% -34.90% -29.42% 6.75% 96.93% -
  Horiz. % -609.20% 118.74% 96.59% 148.38% 210.22% 196.93% 100.00%
ROE -7.40 % 1.73 % 1.05 % 1.96 % 2.74 % 2.75 % 1.17 % -
  QoQ % -527.75% 64.76% -46.43% -28.47% -0.36% 135.04% -
  Horiz. % -632.48% 147.86% 89.74% 167.52% 234.19% 235.04% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 28.56 31.51 27.41 33.10 32.94 32.98 29.70 -2.57%
  QoQ % -9.36% 14.96% -17.19% 0.49% -0.12% 11.04% -
  Horiz. % 96.16% 106.09% 92.29% 111.45% 110.91% 111.04% 100.00%
EPS -9.86 2.52 1.55 2.86 3.98 3.96 1.70 -
  QoQ % -491.27% 62.58% -45.80% -28.14% 0.51% 132.94% -
  Horiz. % -580.00% 148.24% 91.18% 168.24% 234.12% 232.94% 100.00%
DPS 2.00 2.00 0.00 5.00 2.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 150.00% -33.33% 0.00% -
  Horiz. % 66.67% 66.67% 0.00% 166.67% 66.67% 100.00% -
NAPS 1.3332 1.4518 1.4767 1.4611 1.4524 1.4426 1.4530 -5.56%
  QoQ % -8.17% -1.69% 1.07% 0.60% 0.68% -0.72% -
  Horiz. % 91.75% 99.92% 101.63% 100.56% 99.96% 99.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 28.56 31.51 27.41 33.10 32.94 32.98 29.70 -2.57%
  QoQ % -9.36% 14.96% -17.19% 0.49% -0.12% 11.04% -
  Horiz. % 96.16% 106.09% 92.29% 111.45% 110.91% 111.04% 100.00%
EPS -9.86 2.52 1.55 2.86 3.98 3.96 1.70 -
  QoQ % -491.27% 62.58% -45.80% -28.14% 0.51% 132.94% -
  Horiz. % -580.00% 148.24% 91.18% 168.24% 234.12% 232.94% 100.00%
DPS 2.00 2.00 0.00 5.00 2.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 150.00% -33.33% 0.00% -
  Horiz. % 66.67% 66.67% 0.00% 166.67% 66.67% 100.00% -
NAPS 1.3332 1.4518 1.4767 1.4611 1.4524 1.4426 1.4530 -5.56%
  QoQ % -8.17% -1.69% 1.07% 0.60% 0.68% -0.72% -
  Horiz. % 91.75% 99.92% 101.63% 100.56% 99.96% 99.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.3200 1.3800 1.4600 1.2700 1.2000 1.4600 1.7000 -
P/RPS 4.62 4.38 5.33 3.84 3.64 4.43 5.72 -13.24%
  QoQ % 5.48% -17.82% 38.80% 5.49% -17.83% -22.55% -
  Horiz. % 80.77% 76.57% 93.18% 67.13% 63.64% 77.45% 100.00%
P/EPS -13.39 54.83 93.90 44.40 30.14 36.85 99.86 -
  QoQ % -124.42% -41.61% 111.49% 47.31% -18.21% -63.10% -
  Horiz. % -13.41% 54.91% 94.03% 44.46% 30.18% 36.90% 100.00%
EY -7.47 1.82 1.06 2.25 3.32 2.71 1.00 -
  QoQ % -510.44% 71.70% -52.89% -32.23% 22.51% 171.00% -
  Horiz. % -747.00% 182.00% 106.00% 225.00% 332.00% 271.00% 100.00%
DY 1.52 1.45 0.00 3.94 1.67 2.05 0.00 -
  QoQ % 4.83% 0.00% 0.00% 135.93% -18.54% 0.00% -
  Horiz. % 74.15% 70.73% 0.00% 192.20% 81.46% 100.00% -
P/NAPS 0.99 0.95 0.99 0.87 0.83 1.01 1.17 -10.51%
  QoQ % 4.21% -4.04% 13.79% 4.82% -17.82% -13.68% -
  Horiz. % 84.62% 81.20% 84.62% 74.36% 70.94% 86.32% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 11/08/16 12/05/16 26/02/16 19/11/15 13/08/15 14/05/15 -
Price 1.2100 1.4700 1.4200 1.3200 1.3400 1.1400 1.6700 -
P/RPS 4.24 4.66 5.18 3.99 4.07 3.46 5.62 -17.08%
  QoQ % -9.01% -10.04% 29.82% -1.97% 17.63% -38.43% -
  Horiz. % 75.44% 82.92% 92.17% 71.00% 72.42% 61.57% 100.00%
P/EPS -12.27 58.41 91.33 46.15 33.66 28.77 98.10 -
  QoQ % -121.01% -36.05% 97.90% 37.11% 17.00% -70.67% -
  Horiz. % -12.51% 59.54% 93.10% 47.04% 34.31% 29.33% 100.00%
EY -8.15 1.71 1.09 2.17 2.97 3.48 1.02 -
  QoQ % -576.61% 56.88% -49.77% -26.94% -14.66% 241.18% -
  Horiz. % -799.02% 167.65% 106.86% 212.75% 291.18% 341.18% 100.00%
DY 1.65 1.36 0.00 3.79 1.49 2.63 0.00 -
  QoQ % 21.32% 0.00% 0.00% 154.36% -43.35% 0.00% -
  Horiz. % 62.74% 51.71% 0.00% 144.11% 56.65% 100.00% -
P/NAPS 0.91 1.01 0.96 0.90 0.92 0.79 1.15 -14.41%
  QoQ % -9.90% 5.21% 6.67% -2.17% 16.46% -31.30% -
  Horiz. % 79.13% 87.83% 83.48% 78.26% 80.00% 68.70% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers