Highlights

[MEDIA] QoQ TTM Result on 2015-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 19-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     2.63%    YoY -     -54.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,386,099 1,402,367 1,427,693 1,445,275 1,459,505 1,482,266 1,503,907 -5.30%
  QoQ % -1.16% -1.77% -1.22% -0.97% -1.54% -1.44% -
  Horiz. % 92.17% 93.25% 94.93% 96.10% 97.05% 98.56% 100.00%
PBT 168,061 195,556 200,069 103,547 99,227 90,879 101,441 40.06%
  QoQ % -14.06% -2.26% 93.22% 4.35% 9.19% -10.41% -
  Horiz. % 165.67% 192.78% 197.23% 102.08% 97.82% 89.59% 100.00%
Tax -49,390 -58,958 -61,360 -26,843 -25,045 -22,468 -24,819 58.28%
  QoQ % 16.23% 3.91% -128.59% -7.18% -11.47% 9.47% -
  Horiz. % 199.00% 237.55% 247.23% 108.16% 100.91% 90.53% 100.00%
NP 118,671 136,598 138,709 76,704 74,182 68,411 76,622 33.90%
  QoQ % -13.12% -1.52% 80.84% 3.40% 8.44% -10.72% -
  Horiz. % 154.88% 178.28% 181.03% 100.11% 96.82% 89.28% 100.00%
NP to SH 121,054 137,081 138,718 77,496 75,509 67,395 75,528 37.00%
  QoQ % -11.69% -1.18% 79.00% 2.63% 12.04% -10.77% -
  Horiz. % 160.28% 181.50% 183.66% 102.61% 99.97% 89.23% 100.00%
Tax Rate 29.39 % 30.15 % 30.67 % 25.92 % 25.24 % 24.72 % 24.47 % 13.00%
  QoQ % -2.52% -1.70% 18.33% 2.69% 2.10% 1.02% -
  Horiz. % 120.11% 123.21% 125.34% 105.93% 103.15% 101.02% 100.00%
Total Cost 1,267,428 1,265,769 1,288,984 1,368,571 1,385,323 1,413,855 1,427,285 -7.62%
  QoQ % 0.13% -1.80% -5.82% -1.21% -2.02% -0.94% -
  Horiz. % 88.80% 88.68% 90.31% 95.89% 97.06% 99.06% 100.00%
Net Worth 1,610,322 1,637,941 1,620,637 1,610,987 1,600,117 1,611,653 1,586,158 1.01%
  QoQ % -1.69% 1.07% 0.60% 0.68% -0.72% 1.61% -
  Horiz. % 101.52% 103.26% 102.17% 101.57% 100.88% 101.61% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 99,827 110,919 110,919 110,691 121,630 121,530 121,530 -12.30%
  QoQ % -10.00% 0.00% 0.21% -8.99% 0.08% 0.00% -
  Horiz. % 82.14% 91.27% 91.27% 91.08% 100.08% 100.00% 100.00%
Div Payout % 82.46 % 80.91 % 79.96 % 142.84 % 161.08 % 180.33 % 160.91 % -35.99%
  QoQ % 1.92% 1.19% -44.02% -11.32% -10.67% 12.07% -
  Horiz. % 51.25% 50.28% 49.69% 88.77% 100.11% 112.07% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,610,322 1,637,941 1,620,637 1,610,987 1,600,117 1,611,653 1,586,158 1.01%
  QoQ % -1.69% 1.07% 0.60% 0.68% -0.72% 1.61% -
  Horiz. % 101.52% 103.26% 102.17% 101.57% 100.88% 101.61% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,104,644 0.27%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.41% -
  Horiz. % 100.41% 100.41% 100.41% 100.41% 100.41% 100.41% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.56 % 9.74 % 9.72 % 5.31 % 5.08 % 4.62 % 5.09 % 41.46%
  QoQ % -12.11% 0.21% 83.05% 4.53% 9.96% -9.23% -
  Horiz. % 168.17% 191.36% 190.96% 104.32% 99.80% 90.77% 100.00%
ROE 7.52 % 8.37 % 8.56 % 4.81 % 4.72 % 4.18 % 4.76 % 35.68%
  QoQ % -10.16% -2.22% 77.96% 1.91% 12.92% -12.18% -
  Horiz. % 157.98% 175.84% 179.83% 101.05% 99.16% 87.82% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 124.96 126.43 128.71 130.30 131.58 133.63 136.14 -5.56%
  QoQ % -1.16% -1.77% -1.22% -0.97% -1.53% -1.84% -
  Horiz. % 91.79% 92.87% 94.54% 95.71% 96.65% 98.16% 100.00%
EPS 10.91 12.36 12.51 6.99 6.81 6.08 6.84 36.55%
  QoQ % -11.73% -1.20% 78.97% 2.64% 12.01% -11.11% -
  Horiz. % 159.50% 180.70% 182.89% 102.19% 99.56% 88.89% 100.00%
DPS 9.00 10.00 10.00 10.00 11.00 11.00 11.00 -12.53%
  QoQ % -10.00% 0.00% 0.00% -9.09% 0.00% 0.00% -
  Horiz. % 81.82% 90.91% 90.91% 90.91% 100.00% 100.00% 100.00%
NAPS 1.4518 1.4767 1.4611 1.4524 1.4426 1.4530 1.4359 0.74%
  QoQ % -1.69% 1.07% 0.60% 0.68% -0.72% 1.19% -
  Horiz. % 101.11% 102.84% 101.75% 101.15% 100.47% 101.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 124.96 126.43 128.71 130.30 131.58 133.63 135.59 -5.30%
  QoQ % -1.16% -1.77% -1.22% -0.97% -1.53% -1.45% -
  Horiz. % 92.16% 93.24% 94.93% 96.10% 97.04% 98.55% 100.00%
EPS 10.91 12.36 12.51 6.99 6.81 6.08 6.81 36.95%
  QoQ % -11.73% -1.20% 78.97% 2.64% 12.01% -10.72% -
  Horiz. % 160.21% 181.50% 183.70% 102.64% 100.00% 89.28% 100.00%
DPS 9.00 10.00 10.00 10.00 11.00 11.00 10.96 -12.32%
  QoQ % -10.00% 0.00% 0.00% -9.09% 0.00% 0.36% -
  Horiz. % 82.12% 91.24% 91.24% 91.24% 100.36% 100.36% 100.00%
NAPS 1.4518 1.4767 1.4611 1.4524 1.4426 1.4530 1.4300 1.01%
  QoQ % -1.69% 1.07% 0.60% 0.68% -0.72% 1.61% -
  Horiz. % 101.52% 103.27% 102.17% 101.57% 100.88% 101.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.3800 1.4600 1.2700 1.2000 1.4600 1.7000 1.7600 -
P/RPS 1.10 1.15 0.99 0.92 1.11 1.27 1.29 -10.09%
  QoQ % -4.35% 16.16% 7.61% -17.12% -12.60% -1.55% -
  Horiz. % 85.27% 89.15% 76.74% 71.32% 86.05% 98.45% 100.00%
P/EPS 12.64 11.81 10.15 17.18 21.45 27.98 25.74 -37.78%
  QoQ % 7.03% 16.35% -40.92% -19.91% -23.34% 8.70% -
  Horiz. % 49.11% 45.88% 39.43% 66.74% 83.33% 108.70% 100.00%
EY 7.91 8.46 9.85 5.82 4.66 3.57 3.88 60.85%
  QoQ % -6.50% -14.11% 69.24% 24.89% 30.53% -7.99% -
  Horiz. % 203.87% 218.04% 253.87% 150.00% 120.10% 92.01% 100.00%
DY 6.52 6.85 7.87 8.33 7.53 6.47 6.25 2.86%
  QoQ % -4.82% -12.96% -5.52% 10.62% 16.38% 3.52% -
  Horiz. % 104.32% 109.60% 125.92% 133.28% 120.48% 103.52% 100.00%
P/NAPS 0.95 0.99 0.87 0.83 1.01 1.17 1.23 -15.83%
  QoQ % -4.04% 13.79% 4.82% -17.82% -13.68% -4.88% -
  Horiz. % 77.24% 80.49% 70.73% 67.48% 82.11% 95.12% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 11/08/16 12/05/16 26/02/16 19/11/15 13/08/15 14/05/15 25/02/15 -
Price 1.4700 1.4200 1.3200 1.3400 1.1400 1.6700 1.7800 -
P/RPS 1.18 1.12 1.03 1.03 0.87 1.25 1.31 -6.74%
  QoQ % 5.36% 8.74% 0.00% 18.39% -30.40% -4.58% -
  Horiz. % 90.08% 85.50% 78.63% 78.63% 66.41% 95.42% 100.00%
P/EPS 13.47 11.49 10.55 19.18 16.75 27.48 26.03 -35.57%
  QoQ % 17.23% 8.91% -44.99% 14.51% -39.05% 5.57% -
  Horiz. % 51.75% 44.14% 40.53% 73.68% 64.35% 105.57% 100.00%
EY 7.42 8.70 9.47 5.21 5.97 3.64 3.84 55.20%
  QoQ % -14.71% -8.13% 81.77% -12.73% 64.01% -5.21% -
  Horiz. % 193.23% 226.56% 246.61% 135.68% 155.47% 94.79% 100.00%
DY 6.12 7.04 7.58 7.46 9.65 6.59 6.18 -0.65%
  QoQ % -13.07% -7.12% 1.61% -22.69% 46.43% 6.63% -
  Horiz. % 99.03% 113.92% 122.65% 120.71% 156.15% 106.63% 100.00%
P/NAPS 1.01 0.96 0.90 0.92 0.79 1.15 1.24 -12.79%
  QoQ % 5.21% 6.67% -2.17% 16.46% -31.30% -7.26% -
  Horiz. % 81.45% 77.42% 72.58% 74.19% 63.71% 92.74% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS