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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

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