Highlights

[MEDIA] QoQ TTM Result on 2016-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 29-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -126.82%    YoY -     -141.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,236,363 1,257,145 1,289,008 1,337,491 1,386,099 1,402,367 1,427,693 -9.15%
  QoQ % -1.65% -2.47% -3.62% -3.51% -1.16% -1.77% -
  Horiz. % 86.60% 88.05% 90.29% 93.68% 97.09% 98.23% 100.00%
PBT -292,005 -126,561 -65,909 -5,304 168,061 195,556 200,069 -
  QoQ % -130.72% -92.02% -1,142.63% -103.16% -14.06% -2.26% -
  Horiz. % -145.95% -63.26% -32.94% -2.65% 84.00% 97.74% 100.00%
Tax 862 -1,823 -3,874 -34,387 -49,390 -58,958 -61,360 -
  QoQ % 147.28% 52.94% 88.73% 30.38% 16.23% 3.91% -
  Horiz. % -1.40% 2.97% 6.31% 56.04% 80.49% 96.09% 100.00%
NP -291,143 -128,384 -69,783 -39,691 118,671 136,598 138,709 -
  QoQ % -126.78% -83.98% -75.82% -133.45% -13.12% -1.52% -
  Horiz. % -209.89% -92.56% -50.31% -28.61% 85.55% 98.48% 100.00%
NP to SH -275,735 -114,909 -59,198 -32,466 121,054 137,081 138,718 -
  QoQ % -139.96% -94.11% -82.34% -126.82% -11.69% -1.18% -
  Horiz. % -198.77% -82.84% -42.68% -23.40% 87.27% 98.82% 100.00%
Tax Rate - % - % - % - % 29.39 % 30.15 % 30.67 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -2.52% -1.70% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 95.83% 98.30% 100.00%
Total Cost 1,527,506 1,385,529 1,358,791 1,377,182 1,267,428 1,265,769 1,288,984 12.00%
  QoQ % 10.25% 1.97% -1.34% 8.66% 0.13% -1.80% -
  Horiz. % 118.50% 107.49% 105.42% 106.84% 98.33% 98.20% 100.00%
Net Worth 1,245,842 1,423,091 1,461,580 1,478,772 1,610,322 1,637,941 1,620,637 -16.10%
  QoQ % -12.46% -2.63% -1.16% -8.17% -1.69% 1.07% -
  Horiz. % 76.87% 87.81% 90.19% 91.25% 99.36% 101.07% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 66,551 88,735 88,735 99,827 99,827 110,919 110,919 -28.88%
  QoQ % -25.00% 0.00% -11.11% 0.00% -10.00% 0.00% -
  Horiz. % 60.00% 80.00% 80.00% 90.00% 90.00% 100.00% 100.00%
Div Payout % - % - % - % - % 82.46 % 80.91 % 79.96 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 1.92% 1.19% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 103.13% 101.19% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,245,842 1,423,091 1,461,580 1,478,772 1,610,322 1,637,941 1,620,637 -16.10%
  QoQ % -12.46% -2.63% -1.16% -8.17% -1.69% 1.07% -
  Horiz. % 76.87% 87.81% 90.19% 91.25% 99.36% 101.07% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -23.55 % -10.21 % -5.41 % -2.97 % 8.56 % 9.74 % 9.72 % -
  QoQ % -130.66% -88.72% -82.15% -134.70% -12.11% 0.21% -
  Horiz. % -242.28% -105.04% -55.66% -30.56% 88.07% 100.21% 100.00%
ROE -22.13 % -8.07 % -4.05 % -2.20 % 7.52 % 8.37 % 8.56 % -
  QoQ % -174.23% -99.26% -84.09% -129.26% -10.16% -2.22% -
  Horiz. % -258.53% -94.28% -47.31% -25.70% 87.85% 97.78% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 111.47 113.34 116.21 120.58 124.96 126.43 128.71 -9.15%
  QoQ % -1.65% -2.47% -3.62% -3.51% -1.16% -1.77% -
  Horiz. % 86.61% 88.06% 90.29% 93.68% 97.09% 98.23% 100.00%
EPS -24.86 -10.36 -5.34 -2.93 10.91 12.36 12.51 -
  QoQ % -139.96% -94.01% -82.25% -126.86% -11.73% -1.20% -
  Horiz. % -198.72% -82.81% -42.69% -23.42% 87.21% 98.80% 100.00%
DPS 6.00 8.00 8.00 9.00 9.00 10.00 10.00 -28.88%
  QoQ % -25.00% 0.00% -11.11% 0.00% -10.00% 0.00% -
  Horiz. % 60.00% 80.00% 80.00% 90.00% 90.00% 100.00% 100.00%
NAPS 1.1232 1.2830 1.3177 1.3332 1.4518 1.4767 1.4611 -16.10%
  QoQ % -12.46% -2.63% -1.16% -8.17% -1.69% 1.07% -
  Horiz. % 76.87% 87.81% 90.19% 91.25% 99.36% 101.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 111.47 113.34 116.21 120.58 124.96 126.43 128.71 -9.15%
  QoQ % -1.65% -2.47% -3.62% -3.51% -1.16% -1.77% -
  Horiz. % 86.61% 88.06% 90.29% 93.68% 97.09% 98.23% 100.00%
EPS -24.86 -10.36 -5.34 -2.93 10.91 12.36 12.51 -
  QoQ % -139.96% -94.01% -82.25% -126.86% -11.73% -1.20% -
  Horiz. % -198.72% -82.81% -42.69% -23.42% 87.21% 98.80% 100.00%
DPS 6.00 8.00 8.00 9.00 9.00 10.00 10.00 -28.88%
  QoQ % -25.00% 0.00% -11.11% 0.00% -10.00% 0.00% -
  Horiz. % 60.00% 80.00% 80.00% 90.00% 90.00% 100.00% 100.00%
NAPS 1.1232 1.2830 1.3177 1.3332 1.4518 1.4767 1.4611 -16.10%
  QoQ % -12.46% -2.63% -1.16% -8.17% -1.69% 1.07% -
  Horiz. % 76.87% 87.81% 90.19% 91.25% 99.36% 101.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.9400 1.1500 1.1500 1.3200 1.3800 1.4600 1.2700 -
P/RPS 0.84 1.01 0.99 1.09 1.10 1.15 0.99 -10.38%
  QoQ % -16.83% 2.02% -9.17% -0.91% -4.35% 16.16% -
  Horiz. % 84.85% 102.02% 100.00% 110.10% 111.11% 116.16% 100.00%
P/EPS -3.78 -11.10 -21.55 -45.10 12.64 11.81 10.15 -
  QoQ % 65.95% 48.49% 52.22% -456.80% 7.03% 16.35% -
  Horiz. % -37.24% -109.36% -212.32% -444.33% 124.53% 116.35% 100.00%
EY -26.45 -9.01 -4.64 -2.22 7.91 8.46 9.85 -
  QoQ % -193.56% -94.18% -109.01% -128.07% -6.50% -14.11% -
  Horiz. % -268.53% -91.47% -47.11% -22.54% 80.30% 85.89% 100.00%
DY 6.38 6.96 6.96 6.82 6.52 6.85 7.87 -13.07%
  QoQ % -8.33% 0.00% 2.05% 4.60% -4.82% -12.96% -
  Horiz. % 81.07% 88.44% 88.44% 86.66% 82.85% 87.04% 100.00%
P/NAPS 0.84 0.90 0.87 0.99 0.95 0.99 0.87 -2.31%
  QoQ % -6.67% 3.45% -12.12% 4.21% -4.04% 13.79% -
  Horiz. % 96.55% 103.45% 100.00% 113.79% 109.20% 113.79% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 14/08/17 29/05/17 23/02/17 29/11/16 11/08/16 12/05/16 26/02/16 -
Price 0.7450 1.1100 1.0500 1.2100 1.4700 1.4200 1.3200 -
P/RPS 0.67 0.98 0.90 1.00 1.18 1.12 1.03 -24.95%
  QoQ % -31.63% 8.89% -10.00% -15.25% 5.36% 8.74% -
  Horiz. % 65.05% 95.15% 87.38% 97.09% 114.56% 108.74% 100.00%
P/EPS -3.00 -10.71 -19.67 -41.34 13.47 11.49 10.55 -
  QoQ % 71.99% 45.55% 52.42% -406.90% 17.23% 8.91% -
  Horiz. % -28.44% -101.52% -186.45% -391.85% 127.68% 108.91% 100.00%
EY -33.37 -9.33 -5.08 -2.42 7.42 8.70 9.47 -
  QoQ % -257.66% -83.66% -109.92% -132.61% -14.71% -8.13% -
  Horiz. % -352.38% -98.52% -53.64% -25.55% 78.35% 91.87% 100.00%
DY 8.05 7.21 7.62 7.44 6.12 7.04 7.58 4.10%
  QoQ % 11.65% -5.38% 2.42% 21.57% -13.07% -7.12% -
  Horiz. % 106.20% 95.12% 100.53% 98.15% 80.74% 92.88% 100.00%
P/NAPS 0.66 0.87 0.80 0.91 1.01 0.96 0.90 -18.69%
  QoQ % -24.14% 8.75% -12.09% -9.90% 5.21% 6.67% -
  Horiz. % 73.33% 96.67% 88.89% 101.11% 112.22% 106.67% 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
7. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
8. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
PARTNERS & BROKERS