Highlights

[MEDIA] QoQ TTM 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 -     12.04%    YoY -     -60.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,402,367 1,427,693 1,445,275 1,459,505 1,482,266 1,503,907 1,570,764 -7.27%
  QoQ % -1.77% -1.22% -0.97% -1.54% -1.44% -4.26% -
  Horiz. % 89.28% 90.89% 92.01% 92.92% 94.37% 95.74% 100.00%
PBT 195,556 200,069 103,547 99,227 90,879 101,441 228,796 -9.93%
  QoQ % -2.26% 93.22% 4.35% 9.19% -10.41% -55.66% -
  Horiz. % 85.47% 87.44% 45.26% 43.37% 39.72% 44.34% 100.00%
Tax -58,958 -61,360 -26,843 -25,045 -22,468 -24,819 -58,195 0.87%
  QoQ % 3.91% -128.59% -7.18% -11.47% 9.47% 57.35% -
  Horiz. % 101.31% 105.44% 46.13% 43.04% 38.61% 42.65% 100.00%
NP 136,598 138,709 76,704 74,182 68,411 76,622 170,601 -13.76%
  QoQ % -1.52% 80.84% 3.40% 8.44% -10.72% -55.09% -
  Horiz. % 80.07% 81.31% 44.96% 43.48% 40.10% 44.91% 100.00%
NP to SH 137,081 138,718 77,496 75,509 67,395 75,528 168,461 -12.83%
  QoQ % -1.18% 79.00% 2.63% 12.04% -10.77% -55.17% -
  Horiz. % 81.37% 82.34% 46.00% 44.82% 40.01% 44.83% 100.00%
Tax Rate 30.15 % 30.67 % 25.92 % 25.24 % 24.72 % 24.47 % 25.44 % 11.98%
  QoQ % -1.70% 18.33% 2.69% 2.10% 1.02% -3.81% -
  Horiz. % 118.51% 120.56% 101.89% 99.21% 97.17% 96.19% 100.00%
Total Cost 1,265,769 1,288,984 1,368,571 1,385,323 1,413,855 1,427,285 1,400,163 -6.50%
  QoQ % -1.80% -5.82% -1.21% -2.02% -0.94% 1.94% -
  Horiz. % 90.40% 92.06% 97.74% 98.94% 100.98% 101.94% 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 110,919 110,919 110,691 121,630 121,530 121,530 153,649 -19.51%
  QoQ % 0.00% 0.21% -8.99% 0.08% 0.00% -20.90% -
  Horiz. % 72.19% 72.19% 72.04% 79.16% 79.10% 79.10% 100.00%
Div Payout % 80.91 % 79.96 % 142.84 % 161.08 % 180.33 % 160.91 % 91.21 % -7.67%
  QoQ % 1.19% -44.02% -11.32% -10.67% 12.07% 76.42% -
  Horiz. % 88.71% 87.67% 156.61% 176.60% 197.71% 176.42% 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 9.74 % 9.72 % 5.31 % 5.08 % 4.62 % 5.09 % 10.86 % -6.99%
  QoQ % 0.21% 83.05% 4.53% 9.96% -9.23% -53.13% -
  Horiz. % 89.69% 89.50% 48.90% 46.78% 42.54% 46.87% 100.00%
ROE 8.37 % 8.56 % 4.81 % 4.72 % 4.18 % 4.76 % 10.23 % -12.51%
  QoQ % -2.22% 77.96% 1.91% 12.92% -12.18% -53.47% -
  Horiz. % 81.82% 83.68% 47.02% 46.14% 40.86% 46.53% 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 126.43 128.71 130.30 131.58 133.63 136.14 142.27 -7.56%
  QoQ % -1.77% -1.22% -0.97% -1.53% -1.84% -4.31% -
  Horiz. % 88.87% 90.47% 91.59% 92.49% 93.93% 95.69% 100.00%
EPS 12.36 12.51 6.99 6.81 6.08 6.84 15.26 -13.10%
  QoQ % -1.20% 78.97% 2.64% 12.01% -11.11% -55.18% -
  Horiz. % 81.00% 81.98% 45.81% 44.63% 39.84% 44.82% 100.00%
DPS 10.00 10.00 10.00 11.00 11.00 11.00 14.00 -20.08%
  QoQ % 0.00% 0.00% -9.09% 0.00% 0.00% -21.43% -
  Horiz. % 71.43% 71.43% 71.43% 78.57% 78.57% 78.57% 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 126.43 128.71 130.30 131.58 133.63 135.59 141.61 -7.27%
  QoQ % -1.77% -1.22% -0.97% -1.53% -1.45% -4.25% -
  Horiz. % 89.28% 90.89% 92.01% 92.92% 94.36% 95.75% 100.00%
EPS 12.36 12.51 6.99 6.81 6.08 6.81 15.19 -12.83%
  QoQ % -1.20% 78.97% 2.64% 12.01% -10.72% -55.17% -
  Horiz. % 81.37% 82.36% 46.02% 44.83% 40.03% 44.83% 100.00%
DPS 10.00 10.00 10.00 11.00 11.00 10.96 13.85 -19.50%
  QoQ % 0.00% 0.00% -9.09% 0.00% 0.36% -20.87% -
  Horiz. % 72.20% 72.20% 72.20% 79.42% 79.42% 79.13% 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 1.15 0.99 0.92 1.11 1.27 1.29 1.57 -18.73%
  QoQ % 16.16% 7.61% -17.12% -12.60% -1.55% -17.83% -
  Horiz. % 73.25% 63.06% 58.60% 70.70% 80.89% 82.17% 100.00%
P/EPS 11.81 10.15 17.18 21.45 27.98 25.74 14.62 -13.25%
  QoQ % 16.35% -40.92% -19.91% -23.34% 8.70% 76.06% -
  Horiz. % 80.78% 69.43% 117.51% 146.72% 191.38% 176.06% 100.00%
EY 8.46 9.85 5.82 4.66 3.57 3.88 6.84 15.21%
  QoQ % -14.11% 69.24% 24.89% 30.53% -7.99% -43.27% -
  Horiz. % 123.68% 144.01% 85.09% 68.13% 52.19% 56.73% 100.00%
DY 6.85 7.87 8.33 7.53 6.47 6.25 6.28 5.96%
  QoQ % -12.96% -5.52% 10.62% 16.38% 3.52% -0.48% -
  Horiz. % 109.08% 125.32% 132.64% 119.90% 103.03% 99.52% 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 1.12 1.03 1.03 0.87 1.25 1.31 1.34 -11.26%
  QoQ % 8.74% 0.00% 18.39% -30.40% -4.58% -2.24% -
  Horiz. % 83.58% 76.87% 76.87% 64.93% 93.28% 97.76% 100.00%
P/EPS 11.49 10.55 19.18 16.75 27.48 26.03 12.52 -5.56%
  QoQ % 8.91% -44.99% 14.51% -39.05% 5.57% 107.91% -
  Horiz. % 91.77% 84.27% 153.19% 133.79% 219.49% 207.91% 100.00%
EY 8.70 9.47 5.21 5.97 3.64 3.84 7.99 5.83%
  QoQ % -8.13% 81.77% -12.73% 64.01% -5.21% -51.94% -
  Horiz. % 108.89% 118.52% 65.21% 74.72% 45.56% 48.06% 100.00%
DY 7.04 7.58 7.46 9.65 6.59 6.18 7.33 -2.65%
  QoQ % -7.12% 1.61% -22.69% 46.43% 6.63% -15.69% -
  Horiz. % 96.04% 103.41% 101.77% 131.65% 89.90% 84.31% 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.
 


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
 
 

654  231  427  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.015+0.005 
 SAPNRG 0.11+0.005 
 HIBISCS 0.535+0.025 
 ARMADA 0.185+0.01 
 MINETEC 0.20+0.005 
 VELESTO 0.17+0.005 
 NETX 0.015+0.005 
 GAMUDA-WE 0.12+0.045 
 DBE 0.03+0.005 
 JAKS 1.01+0.125 

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