Highlights

[MEDIA] QoQ TTM Result on 2015-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     79.00%    YoY -     83.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,337,491 1,386,099 1,402,367 1,427,693 1,445,275 1,459,505 1,482,266 -6.60%
  QoQ % -3.51% -1.16% -1.77% -1.22% -0.97% -1.54% -
  Horiz. % 90.23% 93.51% 94.61% 96.32% 97.50% 98.46% 100.00%
PBT -5,304 168,061 195,556 200,069 103,547 99,227 90,879 -
  QoQ % -103.16% -14.06% -2.26% 93.22% 4.35% 9.19% -
  Horiz. % -5.84% 184.93% 215.18% 220.15% 113.94% 109.19% 100.00%
Tax -34,387 -49,390 -58,958 -61,360 -26,843 -25,045 -22,468 32.70%
  QoQ % 30.38% 16.23% 3.91% -128.59% -7.18% -11.47% -
  Horiz. % 153.05% 219.82% 262.41% 273.10% 119.47% 111.47% 100.00%
NP -39,691 118,671 136,598 138,709 76,704 74,182 68,411 -
  QoQ % -133.45% -13.12% -1.52% 80.84% 3.40% 8.44% -
  Horiz. % -58.02% 173.47% 199.67% 202.76% 112.12% 108.44% 100.00%
NP to SH -32,466 121,054 137,081 138,718 77,496 75,509 67,395 -
  QoQ % -126.82% -11.69% -1.18% 79.00% 2.63% 12.04% -
  Horiz. % -48.17% 179.62% 203.40% 205.83% 114.99% 112.04% 100.00%
Tax Rate - % 29.39 % 30.15 % 30.67 % 25.92 % 25.24 % 24.72 % -
  QoQ % 0.00% -2.52% -1.70% 18.33% 2.69% 2.10% -
  Horiz. % 0.00% 118.89% 121.97% 124.07% 104.85% 102.10% 100.00%
Total Cost 1,377,182 1,267,428 1,265,769 1,288,984 1,368,571 1,385,323 1,413,855 -1.73%
  QoQ % 8.66% 0.13% -1.80% -5.82% -1.21% -2.02% -
  Horiz. % 97.41% 89.64% 89.53% 91.17% 96.80% 97.98% 100.00%
Net Worth 1,478,772 1,610,322 1,637,941 1,620,637 1,610,987 1,600,117 1,611,653 -5.56%
  QoQ % -8.17% -1.69% 1.07% 0.60% 0.68% -0.72% -
  Horiz. % 91.75% 99.92% 101.63% 100.56% 99.96% 99.28% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 99,827 99,827 110,919 110,919 110,691 121,630 121,530 -12.26%
  QoQ % 0.00% -10.00% 0.00% 0.21% -8.99% 0.08% -
  Horiz. % 82.14% 82.14% 91.27% 91.27% 91.08% 100.08% 100.00%
Div Payout % - % 82.46 % 80.91 % 79.96 % 142.84 % 161.08 % 180.33 % -
  QoQ % 0.00% 1.92% 1.19% -44.02% -11.32% -10.67% -
  Horiz. % 0.00% 45.73% 44.87% 44.34% 79.21% 89.33% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,478,772 1,610,322 1,637,941 1,620,637 1,610,987 1,600,117 1,611,653 -5.56%
  QoQ % -8.17% -1.69% 1.07% 0.60% 0.68% -0.72% -
  Horiz. % 91.75% 99.92% 101.63% 100.56% 99.96% 99.28% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -2.97 % 8.56 % 9.74 % 9.72 % 5.31 % 5.08 % 4.62 % -
  QoQ % -134.70% -12.11% 0.21% 83.05% 4.53% 9.96% -
  Horiz. % -64.29% 185.28% 210.82% 210.39% 114.94% 109.96% 100.00%
ROE -2.20 % 7.52 % 8.37 % 8.56 % 4.81 % 4.72 % 4.18 % -
  QoQ % -129.26% -10.16% -2.22% 77.96% 1.91% 12.92% -
  Horiz. % -52.63% 179.90% 200.24% 204.78% 115.07% 112.92% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 120.58 124.96 126.43 128.71 130.30 131.58 133.63 -6.60%
  QoQ % -3.51% -1.16% -1.77% -1.22% -0.97% -1.53% -
  Horiz. % 90.23% 93.51% 94.61% 96.32% 97.51% 98.47% 100.00%
EPS -2.93 10.91 12.36 12.51 6.99 6.81 6.08 -
  QoQ % -126.86% -11.73% -1.20% 78.97% 2.64% 12.01% -
  Horiz. % -48.19% 179.44% 203.29% 205.76% 114.97% 112.01% 100.00%
DPS 9.00 9.00 10.00 10.00 10.00 11.00 11.00 -12.49%
  QoQ % 0.00% -10.00% 0.00% 0.00% -9.09% 0.00% -
  Horiz. % 81.82% 81.82% 90.91% 90.91% 90.91% 100.00% 100.00%
NAPS 1.3332 1.4518 1.4767 1.4611 1.4524 1.4426 1.4530 -5.56%
  QoQ % -8.17% -1.69% 1.07% 0.60% 0.68% -0.72% -
  Horiz. % 91.75% 99.92% 101.63% 100.56% 99.96% 99.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 120.58 124.96 126.43 128.71 130.30 131.58 133.63 -6.60%
  QoQ % -3.51% -1.16% -1.77% -1.22% -0.97% -1.53% -
  Horiz. % 90.23% 93.51% 94.61% 96.32% 97.51% 98.47% 100.00%
EPS -2.93 10.91 12.36 12.51 6.99 6.81 6.08 -
  QoQ % -126.86% -11.73% -1.20% 78.97% 2.64% 12.01% -
  Horiz. % -48.19% 179.44% 203.29% 205.76% 114.97% 112.01% 100.00%
DPS 9.00 9.00 10.00 10.00 10.00 11.00 11.00 -12.49%
  QoQ % 0.00% -10.00% 0.00% 0.00% -9.09% 0.00% -
  Horiz. % 81.82% 81.82% 90.91% 90.91% 90.91% 100.00% 100.00%
NAPS 1.3332 1.4518 1.4767 1.4611 1.4524 1.4426 1.4530 -5.56%
  QoQ % -8.17% -1.69% 1.07% 0.60% 0.68% -0.72% -
  Horiz. % 91.75% 99.92% 101.63% 100.56% 99.96% 99.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.3200 1.3800 1.4600 1.2700 1.2000 1.4600 1.7000 -
P/RPS 1.09 1.10 1.15 0.99 0.92 1.11 1.27 -9.66%
  QoQ % -0.91% -4.35% 16.16% 7.61% -17.12% -12.60% -
  Horiz. % 85.83% 86.61% 90.55% 77.95% 72.44% 87.40% 100.00%
P/EPS -45.10 12.64 11.81 10.15 17.18 21.45 27.98 -
  QoQ % -456.80% 7.03% 16.35% -40.92% -19.91% -23.34% -
  Horiz. % -161.19% 45.18% 42.21% 36.28% 61.40% 76.66% 100.00%
EY -2.22 7.91 8.46 9.85 5.82 4.66 3.57 -
  QoQ % -128.07% -6.50% -14.11% 69.24% 24.89% 30.53% -
  Horiz. % -62.18% 221.57% 236.97% 275.91% 163.03% 130.53% 100.00%
DY 6.82 6.52 6.85 7.87 8.33 7.53 6.47 3.56%
  QoQ % 4.60% -4.82% -12.96% -5.52% 10.62% 16.38% -
  Horiz. % 105.41% 100.77% 105.87% 121.64% 128.75% 116.38% 100.00%
P/NAPS 0.99 0.95 0.99 0.87 0.83 1.01 1.17 -10.51%
  QoQ % 4.21% -4.04% 13.79% 4.82% -17.82% -13.68% -
  Horiz. % 84.62% 81.20% 84.62% 74.36% 70.94% 86.32% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 11/08/16 12/05/16 26/02/16 19/11/15 13/08/15 14/05/15 -
Price 1.2100 1.4700 1.4200 1.3200 1.3400 1.1400 1.6700 -
P/RPS 1.00 1.18 1.12 1.03 1.03 0.87 1.25 -13.79%
  QoQ % -15.25% 5.36% 8.74% 0.00% 18.39% -30.40% -
  Horiz. % 80.00% 94.40% 89.60% 82.40% 82.40% 69.60% 100.00%
P/EPS -41.34 13.47 11.49 10.55 19.18 16.75 27.48 -
  QoQ % -406.90% 17.23% 8.91% -44.99% 14.51% -39.05% -
  Horiz. % -150.44% 49.02% 41.81% 38.39% 69.80% 60.95% 100.00%
EY -2.42 7.42 8.70 9.47 5.21 5.97 3.64 -
  QoQ % -132.61% -14.71% -8.13% 81.77% -12.73% 64.01% -
  Horiz. % -66.48% 203.85% 239.01% 260.16% 143.13% 164.01% 100.00%
DY 7.44 6.12 7.04 7.58 7.46 9.65 6.59 8.40%
  QoQ % 21.57% -13.07% -7.12% 1.61% -22.69% 46.43% -
  Horiz. % 112.90% 92.87% 106.83% 115.02% 113.20% 146.43% 100.00%
P/NAPS 0.91 1.01 0.96 0.90 0.92 0.79 1.15 -14.41%
  QoQ % -9.90% 5.21% 6.67% -2.17% 16.46% -31.30% -
  Horiz. % 79.13% 87.83% 83.48% 78.26% 80.00% 68.70% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers