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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS