Highlights

[MEDIA] QoQ TTM Result on 2018-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     26.00%    YoY -     -70.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,144,173 1,185,737 1,201,027 1,217,741 1,204,138 1,195,672 1,208,117 -3.56%
  QoQ % -3.51% -1.27% -1.37% 1.13% 0.71% -1.03% -
  Horiz. % 94.71% 98.15% 99.41% 100.80% 99.67% 98.97% 100.00%
PBT 42,324 60,640 -350,516 -420,883 -588,713 -605,528 -281,597 -
  QoQ % -30.20% 117.30% 16.72% 28.51% 2.78% -115.03% -
  Horiz. % -15.03% -21.53% 124.47% 149.46% 209.06% 215.03% 100.00%
Tax -3,155 -1,649 -56,369 -60,333 -62,590 -64,137 -1,461 67.15%
  QoQ % -91.33% 97.07% 6.57% 3.61% 2.41% -4,289.94% -
  Horiz. % 215.95% 112.87% 3,858.25% 4,129.57% 4,284.05% 4,389.94% 100.00%
NP 39,169 58,991 -406,885 -481,216 -651,303 -669,665 -283,058 -
  QoQ % -33.60% 114.50% 15.45% 26.11% 2.74% -136.58% -
  Horiz. % -13.84% -20.84% 143.75% 170.01% 230.10% 236.58% 100.00%
NP to SH 40,040 58,623 -398,732 -469,111 -633,972 -650,611 -267,463 -
  QoQ % -31.70% 114.70% 15.00% 26.00% 2.56% -143.25% -
  Horiz. % -14.97% -21.92% 149.08% 175.39% 237.03% 243.25% 100.00%
Tax Rate 7.45 % 2.72 % - % - % - % - % - % -
  QoQ % 173.90% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 273.90% 100.00% - - - - -
Total Cost 1,105,004 1,126,746 1,607,912 1,698,957 1,855,441 1,865,337 1,491,175 -18.13%
  QoQ % -1.93% -29.92% -5.36% -8.43% -0.53% 25.09% -
  Horiz. % 74.10% 75.56% 107.83% 113.93% 124.43% 125.09% 100.00%
Net Worth 739,053 808,599 746,041 776,765 744,821 766,672 1,144,795 -25.32%
  QoQ % -8.60% 8.39% -3.96% 4.29% -2.85% -33.03% -
  Horiz. % 64.56% 70.63% 65.17% 67.85% 65.06% 66.97% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 0 0 0 0 0 0 44,367 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 739,053 808,599 746,041 776,765 744,821 766,672 1,144,795 -25.32%
  QoQ % -8.60% 8.39% -3.96% 4.29% -2.85% -33.03% -
  Horiz. % 64.56% 70.63% 65.17% 67.85% 65.06% 66.97% 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 3.42 % 4.98 % -33.88 % -39.52 % -54.09 % -56.01 % -23.43 % -
  QoQ % -31.33% 114.70% 14.27% 26.94% 3.43% -139.05% -
  Horiz. % -14.60% -21.25% 144.60% 168.67% 230.86% 239.05% 100.00%
ROE 5.42 % 7.25 % -53.45 % -60.39 % -85.12 % -84.86 % -23.36 % -
  QoQ % -25.24% 113.56% 11.49% 29.05% -0.31% -263.27% -
  Horiz. % -23.20% -31.04% 228.81% 258.52% 364.38% 363.27% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 103.15 106.90 108.28 109.79 108.56 107.80 108.92 -3.57%
  QoQ % -3.51% -1.27% -1.38% 1.13% 0.71% -1.03% -
  Horiz. % 94.70% 98.15% 99.41% 100.80% 99.67% 98.97% 100.00%
EPS 3.61 5.29 -35.95 -42.29 -57.16 -58.66 -24.11 -
  QoQ % -31.76% 114.71% 14.99% 26.01% 2.56% -143.30% -
  Horiz. % -14.97% -21.94% 149.11% 175.40% 237.08% 243.30% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6663 0.7290 0.6726 0.7003 0.6715 0.6912 1.0321 -25.32%
  QoQ % -8.60% 8.39% -3.96% 4.29% -2.85% -33.03% -
  Horiz. % 64.56% 70.63% 65.17% 67.85% 65.06% 66.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 103.15 106.90 108.28 109.79 108.56 107.80 108.92 -3.57%
  QoQ % -3.51% -1.27% -1.38% 1.13% 0.71% -1.03% -
  Horiz. % 94.70% 98.15% 99.41% 100.80% 99.67% 98.97% 100.00%
EPS 3.61 5.29 -35.95 -42.29 -57.16 -58.66 -24.11 -
  QoQ % -31.76% 114.71% 14.99% 26.01% 2.56% -143.30% -
  Horiz. % -14.97% -21.94% 149.11% 175.40% 237.08% 243.30% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6663 0.7290 0.6726 0.7003 0.6715 0.6912 1.0321 -25.32%
  QoQ % -8.60% 8.39% -3.96% 4.29% -2.85% -33.03% -
  Horiz. % 64.56% 70.63% 65.17% 67.85% 65.06% 66.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.4800 0.3450 0.4900 0.4800 0.3800 0.7600 0.8050 -
P/RPS 0.47 0.32 0.45 0.44 0.35 0.71 0.74 -26.13%
  QoQ % 46.88% -28.89% 2.27% 25.71% -50.70% -4.05% -
  Horiz. % 63.51% 43.24% 60.81% 59.46% 47.30% 95.95% 100.00%
P/EPS 13.30 6.53 -1.36 -1.13 -0.66 -1.30 -3.34 -
  QoQ % 103.68% 580.15% -20.35% -71.21% 49.23% 61.08% -
  Horiz. % -398.20% -195.51% 40.72% 33.83% 19.76% 38.92% 100.00%
EY 7.52 15.32 -73.36 -88.11 -150.41 -77.18 -29.95 -
  QoQ % -50.91% 120.88% 16.74% 41.42% -94.88% -157.70% -
  Horiz. % -25.11% -51.15% 244.94% 294.19% 502.20% 257.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.97 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.72 0.47 0.73 0.69 0.57 1.10 0.78 -5.20%
  QoQ % 53.19% -35.62% 5.80% 21.05% -48.18% 41.03% -
  Horiz. % 92.31% 60.26% 93.59% 88.46% 73.08% 141.03% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 27/02/19 21/11/18 30/08/18 24/05/18 22/02/18 29/11/17 -
Price 0.3800 0.4750 0.4100 0.4100 0.3600 0.6200 0.6950 -
P/RPS 0.37 0.44 0.38 0.37 0.33 0.58 0.64 -30.63%
  QoQ % -15.91% 15.79% 2.70% 12.12% -43.10% -9.38% -
  Horiz. % 57.81% 68.75% 59.38% 57.81% 51.56% 90.62% 100.00%
P/EPS 10.53 8.99 -1.14 -0.97 -0.63 -1.06 -2.88 -
  QoQ % 17.13% 888.60% -17.53% -53.97% 40.57% 63.19% -
  Horiz. % -365.62% -312.15% 39.58% 33.68% 21.87% 36.81% 100.00%
EY 9.50 11.13 -87.68 -103.15 -158.77 -94.61 -34.70 -
  QoQ % -14.65% 112.69% 15.00% 35.03% -67.82% -172.65% -
  Horiz. % -27.38% -32.07% 252.68% 297.26% 457.55% 272.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.76 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.57 0.65 0.61 0.59 0.54 0.90 0.67 -10.22%
  QoQ % -12.31% 6.56% 3.39% 9.26% -40.00% 34.33% -
  Horiz. % 85.07% 97.01% 91.04% 88.06% 80.60% 134.33% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers