Highlights

[MEDIA] QoQ TTM Result on 2016-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 12-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -1.18%    YoY -     103.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,289,008 1,337,491 1,386,099 1,402,367 1,427,693 1,445,275 1,459,505 -7.91%
  QoQ % -3.62% -3.51% -1.16% -1.77% -1.22% -0.97% -
  Horiz. % 88.32% 91.64% 94.97% 96.09% 97.82% 99.03% 100.00%
PBT -65,909 -5,304 168,061 195,556 200,069 103,547 99,227 -
  QoQ % -1,142.63% -103.16% -14.06% -2.26% 93.22% 4.35% -
  Horiz. % -66.42% -5.35% 169.37% 197.08% 201.63% 104.35% 100.00%
Tax -3,874 -34,387 -49,390 -58,958 -61,360 -26,843 -25,045 -71.02%
  QoQ % 88.73% 30.38% 16.23% 3.91% -128.59% -7.18% -
  Horiz. % 15.47% 137.30% 197.21% 235.41% 245.00% 107.18% 100.00%
NP -69,783 -39,691 118,671 136,598 138,709 76,704 74,182 -
  QoQ % -75.82% -133.45% -13.12% -1.52% 80.84% 3.40% -
  Horiz. % -94.07% -53.50% 159.97% 184.14% 186.98% 103.40% 100.00%
NP to SH -59,198 -32,466 121,054 137,081 138,718 77,496 75,509 -
  QoQ % -82.34% -126.82% -11.69% -1.18% 79.00% 2.63% -
  Horiz. % -78.40% -43.00% 160.32% 181.54% 183.71% 102.63% 100.00%
Tax Rate - % - % 29.39 % 30.15 % 30.67 % 25.92 % 25.24 % -
  QoQ % 0.00% 0.00% -2.52% -1.70% 18.33% 2.69% -
  Horiz. % 0.00% 0.00% 116.44% 119.45% 121.51% 102.69% 100.00%
Total Cost 1,358,791 1,377,182 1,267,428 1,265,769 1,288,984 1,368,571 1,385,323 -1.28%
  QoQ % -1.34% 8.66% 0.13% -1.80% -5.82% -1.21% -
  Horiz. % 98.08% 99.41% 91.49% 91.37% 93.05% 98.79% 100.00%
Net Worth 1,461,580 1,478,772 1,610,322 1,637,941 1,620,637 1,610,987 1,600,117 -5.83%
  QoQ % -1.16% -8.17% -1.69% 1.07% 0.60% 0.68% -
  Horiz. % 91.34% 92.42% 100.64% 102.36% 101.28% 100.68% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 88,735 99,827 99,827 110,919 110,919 110,691 121,630 -18.88%
  QoQ % -11.11% 0.00% -10.00% 0.00% 0.21% -8.99% -
  Horiz. % 72.95% 82.07% 82.07% 91.19% 91.19% 91.01% 100.00%
Div Payout % - % - % 82.46 % 80.91 % 79.96 % 142.84 % 161.08 % -
  QoQ % 0.00% 0.00% 1.92% 1.19% -44.02% -11.32% -
  Horiz. % 0.00% 0.00% 51.19% 50.23% 49.64% 88.68% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,461,580 1,478,772 1,610,322 1,637,941 1,620,637 1,610,987 1,600,117 -5.83%
  QoQ % -1.16% -8.17% -1.69% 1.07% 0.60% 0.68% -
  Horiz. % 91.34% 92.42% 100.64% 102.36% 101.28% 100.68% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -5.41 % -2.97 % 8.56 % 9.74 % 9.72 % 5.31 % 5.08 % -
  QoQ % -82.15% -134.70% -12.11% 0.21% 83.05% 4.53% -
  Horiz. % -106.50% -58.46% 168.50% 191.73% 191.34% 104.53% 100.00%
ROE -4.05 % -2.20 % 7.52 % 8.37 % 8.56 % 4.81 % 4.72 % -
  QoQ % -84.09% -129.26% -10.16% -2.22% 77.96% 1.91% -
  Horiz. % -85.81% -46.61% 159.32% 177.33% 181.36% 101.91% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 116.21 120.58 124.96 126.43 128.71 130.30 131.58 -7.91%
  QoQ % -3.62% -3.51% -1.16% -1.77% -1.22% -0.97% -
  Horiz. % 88.32% 91.64% 94.97% 96.09% 97.82% 99.03% 100.00%
EPS -5.34 -2.93 10.91 12.36 12.51 6.99 6.81 -
  QoQ % -82.25% -126.86% -11.73% -1.20% 78.97% 2.64% -
  Horiz. % -78.41% -43.02% 160.21% 181.50% 183.70% 102.64% 100.00%
DPS 8.00 9.00 9.00 10.00 10.00 10.00 11.00 -19.05%
  QoQ % -11.11% 0.00% -10.00% 0.00% 0.00% -9.09% -
  Horiz. % 72.73% 81.82% 81.82% 90.91% 90.91% 90.91% 100.00%
NAPS 1.3177 1.3332 1.4518 1.4767 1.4611 1.4524 1.4426 -5.83%
  QoQ % -1.16% -8.17% -1.69% 1.07% 0.60% 0.68% -
  Horiz. % 91.34% 92.42% 100.64% 102.36% 101.28% 100.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 116.21 120.58 124.96 126.43 128.71 130.30 131.58 -7.91%
  QoQ % -3.62% -3.51% -1.16% -1.77% -1.22% -0.97% -
  Horiz. % 88.32% 91.64% 94.97% 96.09% 97.82% 99.03% 100.00%
EPS -5.34 -2.93 10.91 12.36 12.51 6.99 6.81 -
  QoQ % -82.25% -126.86% -11.73% -1.20% 78.97% 2.64% -
  Horiz. % -78.41% -43.02% 160.21% 181.50% 183.70% 102.64% 100.00%
DPS 8.00 9.00 9.00 10.00 10.00 10.00 11.00 -19.05%
  QoQ % -11.11% 0.00% -10.00% 0.00% 0.00% -9.09% -
  Horiz. % 72.73% 81.82% 81.82% 90.91% 90.91% 90.91% 100.00%
NAPS 1.3177 1.3332 1.4518 1.4767 1.4611 1.4524 1.4426 -5.83%
  QoQ % -1.16% -8.17% -1.69% 1.07% 0.60% 0.68% -
  Horiz. % 91.34% 92.42% 100.64% 102.36% 101.28% 100.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.1500 1.3200 1.3800 1.4600 1.2700 1.2000 1.4600 -
P/RPS 0.99 1.09 1.10 1.15 0.99 0.92 1.11 -7.31%
  QoQ % -9.17% -0.91% -4.35% 16.16% 7.61% -17.12% -
  Horiz. % 89.19% 98.20% 99.10% 103.60% 89.19% 82.88% 100.00%
P/EPS -21.55 -45.10 12.64 11.81 10.15 17.18 21.45 -
  QoQ % 52.22% -456.80% 7.03% 16.35% -40.92% -19.91% -
  Horiz. % -100.47% -210.26% 58.93% 55.06% 47.32% 80.09% 100.00%
EY -4.64 -2.22 7.91 8.46 9.85 5.82 4.66 -
  QoQ % -109.01% -128.07% -6.50% -14.11% 69.24% 24.89% -
  Horiz. % -99.57% -47.64% 169.74% 181.55% 211.37% 124.89% 100.00%
DY 6.96 6.82 6.52 6.85 7.87 8.33 7.53 -5.09%
  QoQ % 2.05% 4.60% -4.82% -12.96% -5.52% 10.62% -
  Horiz. % 92.43% 90.57% 86.59% 90.97% 104.52% 110.62% 100.00%
P/NAPS 0.87 0.99 0.95 0.99 0.87 0.83 1.01 -9.43%
  QoQ % -12.12% 4.21% -4.04% 13.79% 4.82% -17.82% -
  Horiz. % 86.14% 98.02% 94.06% 98.02% 86.14% 82.18% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 29/11/16 11/08/16 12/05/16 26/02/16 19/11/15 13/08/15 -
Price 1.0500 1.2100 1.4700 1.4200 1.3200 1.3400 1.1400 -
P/RPS 0.90 1.00 1.18 1.12 1.03 1.03 0.87 2.28%
  QoQ % -10.00% -15.25% 5.36% 8.74% 0.00% 18.39% -
  Horiz. % 103.45% 114.94% 135.63% 128.74% 118.39% 118.39% 100.00%
P/EPS -19.67 -41.34 13.47 11.49 10.55 19.18 16.75 -
  QoQ % 52.42% -406.90% 17.23% 8.91% -44.99% 14.51% -
  Horiz. % -117.43% -246.81% 80.42% 68.60% 62.99% 114.51% 100.00%
EY -5.08 -2.42 7.42 8.70 9.47 5.21 5.97 -
  QoQ % -109.92% -132.61% -14.71% -8.13% 81.77% -12.73% -
  Horiz. % -85.09% -40.54% 124.29% 145.73% 158.63% 87.27% 100.00%
DY 7.62 7.44 6.12 7.04 7.58 7.46 9.65 -14.51%
  QoQ % 2.42% 21.57% -13.07% -7.12% 1.61% -22.69% -
  Horiz. % 78.96% 77.10% 63.42% 72.95% 78.55% 77.31% 100.00%
P/NAPS 0.80 0.91 1.01 0.96 0.90 0.92 0.79 0.84%
  QoQ % -12.09% -9.90% 5.21% 6.67% -2.17% 16.46% -
  Horiz. % 101.27% 115.19% 127.85% 121.52% 113.92% 116.46% 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.
 


 

334  273  534  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.090.00 
 SUPERMX 1.56+0.11 
 ICON 0.395+0.275 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 THHEAVY 0.13-0.005 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers