Highlights

[MEDIA] YoY Annual (Unaudited) Result on 2018-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend YoY -     109.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,106,039 1,185,737 1,195,672 1,289,008 1,427,693 1,506,981 1,722,943 -7.12%
  YoY % -6.72% -0.83% -7.24% -9.71% -5.26% -12.53% -
  Horiz. % 64.19% 68.82% 69.40% 74.81% 82.86% 87.47% 100.00%
PBT -173,001 60,640 -605,528 -65,909 200,068 101,441 289,981 -
  YoY % -385.29% 110.01% -818.73% -132.94% 97.23% -65.02% -
  Horiz. % -59.66% 20.91% -208.82% -22.73% 68.99% 34.98% 100.00%
Tax -12,487 -1,649 -64,137 -3,874 -61,360 -24,819 -73,565 -25.58%
  YoY % -657.25% 97.43% -1,555.58% 93.69% -147.23% 66.26% -
  Horiz. % 16.97% 2.24% 87.18% 5.27% 83.41% 33.74% 100.00%
NP -185,488 58,991 -669,665 -69,783 138,708 76,622 216,416 -
  YoY % -414.43% 108.81% -859.64% -150.31% 81.03% -64.60% -
  Horiz. % -85.71% 27.26% -309.43% -32.24% 64.09% 35.40% 100.00%
NP to SH -177,850 58,623 -650,611 -59,198 138,717 75,528 214,165 -
  YoY % -403.38% 109.01% -999.04% -142.68% 83.66% -64.73% -
  Horiz. % -83.04% 27.37% -303.79% -27.64% 64.77% 35.27% 100.00%
Tax Rate - % 2.72 % - % - % 30.67 % 24.47 % 25.37 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 25.34% -3.55% -
  Horiz. % 0.00% 10.72% 0.00% 0.00% 120.89% 96.45% 100.00%
Total Cost 1,291,527 1,126,746 1,865,337 1,358,791 1,288,985 1,430,359 1,506,527 -2.53%
  YoY % 14.62% -39.60% 37.28% 5.42% -9.88% -5.06% -
  Horiz. % 85.73% 74.79% 123.82% 90.19% 85.56% 94.94% 100.00%
Net Worth 598,080 808,599 766,672 1,461,580 1,620,637 1,587,857 1,642,914 -15.49%
  YoY % -26.04% 5.47% -47.54% -9.81% 2.06% -3.35% -
  Horiz. % 36.40% 49.22% 46.67% 88.96% 98.64% 96.65% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - 88,735 110,919 121,640 152,819 -
  YoY % 0.00% 0.00% 0.00% -20.00% -8.81% -20.40% -
  Horiz. % 0.00% 0.00% 0.00% 58.07% 72.58% 79.60% 100.00%
Div Payout % - % - % - % - % 79.96 % 161.05 % 71.36 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.35% 125.69% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 112.05% 225.69% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 598,080 808,599 766,672 1,461,580 1,620,637 1,587,857 1,642,914 -15.49%
  YoY % -26.04% 5.47% -47.54% -9.81% 2.06% -3.35% -
  Horiz. % 36.40% 49.22% 46.67% 88.96% 98.64% 96.65% 100.00%
NOSH 1,109,199 1,109,190 1,109,190 1,109,190 1,109,190 1,105,827 1,091,564 0.27%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.30% 1.31% -
  Horiz. % 101.62% 101.61% 101.61% 101.61% 101.61% 101.31% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -16.77 % 4.98 % -56.01 % -5.41 % 9.72 % 5.08 % 12.56 % -
  YoY % -436.75% 108.89% -935.31% -155.66% 91.34% -59.55% -
  Horiz. % -133.52% 39.65% -445.94% -43.07% 77.39% 40.45% 100.00%
ROE -29.74 % 7.25 % -84.86 % -4.05 % 8.56 % 4.76 % 13.04 % -
  YoY % -510.21% 108.54% -1,995.31% -147.31% 79.83% -63.50% -
  Horiz. % -228.07% 55.60% -650.77% -31.06% 65.64% 36.50% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 99.72 106.90 107.80 116.21 128.71 136.28 157.84 -7.36%
  YoY % -6.72% -0.83% -7.24% -9.71% -5.55% -13.66% -
  Horiz. % 63.18% 67.73% 68.30% 73.63% 81.54% 86.34% 100.00%
EPS -16.03 5.29 -58.66 -5.34 12.51 6.83 19.62 -
  YoY % -403.02% 109.02% -998.50% -142.69% 83.16% -65.19% -
  Horiz. % -81.70% 26.96% -298.98% -27.22% 63.76% 34.81% 100.00%
DPS 0.00 0.00 0.00 8.00 10.00 11.00 14.00 -
  YoY % 0.00% 0.00% 0.00% -20.00% -9.09% -21.43% -
  Horiz. % 0.00% 0.00% 0.00% 57.14% 71.43% 78.57% 100.00%
NAPS 0.5392 0.7290 0.6912 1.3177 1.4611 1.4359 1.5051 -15.72%
  YoY % -26.04% 5.47% -47.54% -9.81% 1.75% -4.60% -
  Horiz. % 35.82% 48.44% 45.92% 87.55% 97.08% 95.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 99.72 106.90 107.80 116.21 128.71 135.86 155.33 -7.12%
  YoY % -6.72% -0.83% -7.24% -9.71% -5.26% -12.53% -
  Horiz. % 64.20% 68.82% 69.40% 74.81% 82.86% 87.47% 100.00%
EPS -16.03 5.29 -58.66 -5.34 12.51 6.81 19.31 -
  YoY % -403.02% 109.02% -998.50% -142.69% 83.70% -64.73% -
  Horiz. % -83.01% 27.40% -303.78% -27.65% 64.79% 35.27% 100.00%
DPS 0.00 0.00 0.00 8.00 10.00 10.97 13.78 -
  YoY % 0.00% 0.00% 0.00% -20.00% -8.84% -20.39% -
  Horiz. % 0.00% 0.00% 0.00% 58.06% 72.57% 79.61% 100.00%
NAPS 0.5392 0.7290 0.6912 1.3177 1.4611 1.4315 1.4812 -15.49%
  YoY % -26.04% 5.47% -47.54% -9.81% 2.07% -3.36% -
  Horiz. % 36.40% 49.22% 46.66% 88.96% 98.64% 96.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.2800 0.3450 0.7600 1.1500 1.2700 1.7600 2.6200 -
P/RPS 0.28 0.32 0.71 0.99 0.99 1.29 1.66 -25.66%
  YoY % -12.50% -54.93% -28.28% 0.00% -23.26% -22.29% -
  Horiz. % 16.87% 19.28% 42.77% 59.64% 59.64% 77.71% 100.00%
P/EPS -1.75 6.53 -1.30 -21.55 10.16 25.77 13.35 -
  YoY % -126.80% 602.31% 93.97% -312.11% -60.57% 93.03% -
  Horiz. % -13.11% 48.91% -9.74% -161.42% 76.10% 193.03% 100.00%
EY -57.26 15.32 -77.18 -4.64 9.85 3.88 7.49 -
  YoY % -473.76% 119.85% -1,563.36% -147.11% 153.87% -48.20% -
  Horiz. % -764.49% 204.54% -1,030.44% -61.95% 131.51% 51.80% 100.00%
DY 0.00 0.00 0.00 6.96 7.87 6.25 5.34 -
  YoY % 0.00% 0.00% 0.00% -11.56% 25.92% 17.04% -
  Horiz. % 0.00% 0.00% 0.00% 130.34% 147.38% 117.04% 100.00%
P/NAPS 0.52 0.47 1.10 0.87 0.87 1.23 1.74 -18.23%
  YoY % 10.64% -57.27% 26.44% 0.00% -29.27% -29.31% -
  Horiz. % 29.89% 27.01% 63.22% 50.00% 50.00% 70.69% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 27/02/19 22/02/18 23/02/17 26/02/16 25/02/15 20/02/14 -
Price 0.1800 0.4750 0.6200 1.0500 1.3200 1.7800 2.5800 -
P/RPS 0.18 0.44 0.58 0.90 1.03 1.31 1.63 -30.72%
  YoY % -59.09% -24.14% -35.56% -12.62% -21.37% -19.63% -
  Horiz. % 11.04% 26.99% 35.58% 55.21% 63.19% 80.37% 100.00%
P/EPS -1.12 8.99 -1.06 -19.67 10.55 26.06 13.15 -
  YoY % -112.46% 948.11% 94.61% -286.45% -59.52% 98.17% -
  Horiz. % -8.52% 68.37% -8.06% -149.58% 80.23% 198.17% 100.00%
EY -89.08 11.13 -94.61 -5.08 9.47 3.84 7.60 -
  YoY % -900.36% 111.76% -1,762.40% -153.64% 146.61% -49.47% -
  Horiz. % -1,172.11% 146.45% -1,244.87% -66.84% 124.61% 50.53% 100.00%
DY 0.00 0.00 0.00 7.62 7.58 6.18 5.43 -
  YoY % 0.00% 0.00% 0.00% 0.53% 22.65% 13.81% -
  Horiz. % 0.00% 0.00% 0.00% 140.33% 139.59% 113.81% 100.00%
P/NAPS 0.33 0.65 0.90 0.80 0.90 1.24 1.71 -23.97%
  YoY % -49.23% -27.78% 12.50% -11.11% -27.42% -27.49% -
  Horiz. % 19.30% 38.01% 52.63% 46.78% 52.63% 72.51% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS