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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,185,737 1,195,672 1,289,008 1,427,693 1,506,981 1,722,943 1,697,845 -5.81%
  YoY % -0.83% -7.24% -9.71% -5.26% -12.53% 1.48% -
  Horiz. % 69.84% 70.42% 75.92% 84.09% 88.76% 101.48% 100.00%
PBT 60,640 -605,528 -65,909 200,068 101,441 289,981 282,945 -22.63%
  YoY % 110.01% -818.73% -132.94% 97.23% -65.02% 2.49% -
  Horiz. % 21.43% -214.01% -23.29% 70.71% 35.85% 102.49% 100.00%
Tax -1,649 -64,137 -3,874 -61,360 -24,819 -73,565 -71,633 -46.65%
  YoY % 97.43% -1,555.58% 93.69% -147.23% 66.26% -2.70% -
  Horiz. % 2.30% 89.54% 5.41% 85.66% 34.65% 102.70% 100.00%
NP 58,991 -669,665 -69,783 138,708 76,622 216,416 211,312 -19.15%
  YoY % 108.81% -859.64% -150.31% 81.03% -64.60% 2.42% -
  Horiz. % 27.92% -316.91% -33.02% 65.64% 36.26% 102.42% 100.00%
NP to SH 58,623 -650,611 -59,198 138,717 75,528 214,165 209,312 -19.11%
  YoY % 109.01% -999.04% -142.68% 83.66% -64.73% 2.32% -
  Horiz. % 28.01% -310.83% -28.28% 66.27% 36.08% 102.32% 100.00%
Tax Rate 2.72 % - % - % 30.67 % 24.47 % 25.37 % 25.32 % -31.04%
  YoY % 0.00% 0.00% 0.00% 25.34% -3.55% 0.20% -
  Horiz. % 10.74% 0.00% 0.00% 121.13% 96.64% 100.20% 100.00%
Total Cost 1,126,746 1,865,337 1,358,791 1,288,985 1,430,359 1,506,527 1,486,533 -4.51%
  YoY % -39.60% 37.28% 5.42% -9.88% -5.06% 1.35% -
  Horiz. % 75.80% 125.48% 91.41% 86.71% 96.22% 101.35% 100.00%
Net Worth 808,599 766,672 1,461,580 1,620,637 1,587,857 1,642,914 1,542,236 -10.20%
  YoY % 5.47% -47.54% -9.81% 2.06% -3.35% 6.53% -
  Horiz. % 52.43% 49.71% 94.77% 105.08% 102.96% 106.53% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - 88,735 110,919 121,640 152,819 139,900 -
  YoY % 0.00% 0.00% -20.00% -8.81% -20.40% 9.23% -
  Horiz. % 0.00% 0.00% 63.43% 79.28% 86.95% 109.23% 100.00%
Div Payout % - % - % - % 79.96 % 161.05 % 71.36 % 66.84 % -
  YoY % 0.00% 0.00% 0.00% -50.35% 125.69% 6.76% -
  Horiz. % 0.00% 0.00% 0.00% 119.63% 240.95% 106.76% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 808,599 766,672 1,461,580 1,620,637 1,587,857 1,642,914 1,542,236 -10.20%
  YoY % 5.47% -47.54% -9.81% 2.06% -3.35% 6.53% -
  Horiz. % 52.43% 49.71% 94.77% 105.08% 102.96% 106.53% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,105,827 1,091,564 1,076,154 0.50%
  YoY % 0.00% 0.00% 0.00% 0.30% 1.31% 1.43% -
  Horiz. % 103.07% 103.07% 103.07% 103.07% 102.76% 101.43% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.98 % -56.01 % -5.41 % 9.72 % 5.08 % 12.56 % 12.45 % -14.16%
  YoY % 108.89% -935.31% -155.66% 91.34% -59.55% 0.88% -
  Horiz. % 40.00% -449.88% -43.45% 78.07% 40.80% 100.88% 100.00%
ROE 7.25 % -84.86 % -4.05 % 8.56 % 4.76 % 13.04 % 13.57 % -9.92%
  YoY % 108.54% -1,995.31% -147.31% 79.83% -63.50% -3.91% -
  Horiz. % 53.43% -625.35% -29.85% 63.08% 35.08% 96.09% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 106.90 107.80 116.21 128.71 136.28 157.84 157.77 -6.28%
  YoY % -0.83% -7.24% -9.71% -5.55% -13.66% 0.04% -
  Horiz. % 67.76% 68.33% 73.66% 81.58% 86.38% 100.04% 100.00%
EPS 5.29 -58.66 -5.34 12.51 6.83 19.62 19.45 -19.50%
  YoY % 109.02% -998.50% -142.69% 83.16% -65.19% 0.87% -
  Horiz. % 27.20% -301.59% -27.46% 64.32% 35.12% 100.87% 100.00%
DPS 0.00 0.00 8.00 10.00 11.00 14.00 13.00 -
  YoY % 0.00% 0.00% -20.00% -9.09% -21.43% 7.69% -
  Horiz. % 0.00% 0.00% 61.54% 76.92% 84.62% 107.69% 100.00%
NAPS 0.7290 0.6912 1.3177 1.4611 1.4359 1.5051 1.4331 -10.65%
  YoY % 5.47% -47.54% -9.81% 1.75% -4.60% 5.02% -
  Horiz. % 50.87% 48.23% 91.95% 101.95% 100.20% 105.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 106.90 107.80 116.21 128.71 135.86 155.33 153.07 -5.81%
  YoY % -0.83% -7.24% -9.71% -5.26% -12.53% 1.48% -
  Horiz. % 69.84% 70.43% 75.92% 84.09% 88.76% 101.48% 100.00%
EPS 5.29 -58.66 -5.34 12.51 6.81 19.31 18.87 -19.09%
  YoY % 109.02% -998.50% -142.69% 83.70% -64.73% 2.33% -
  Horiz. % 28.03% -310.86% -28.30% 66.30% 36.09% 102.33% 100.00%
DPS 0.00 0.00 8.00 10.00 10.97 13.78 12.61 -
  YoY % 0.00% 0.00% -20.00% -8.84% -20.39% 9.28% -
  Horiz. % 0.00% 0.00% 63.44% 79.30% 86.99% 109.28% 100.00%
NAPS 0.7290 0.6912 1.3177 1.4611 1.4315 1.4812 1.3904 -10.20%
  YoY % 5.47% -47.54% -9.81% 2.07% -3.36% 6.53% -
  Horiz. % 52.43% 49.71% 94.77% 105.08% 102.96% 106.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.3450 0.7600 1.1500 1.2700 1.7600 2.6200 2.3400 -
P/RPS 0.32 0.71 0.99 0.99 1.29 1.66 1.48 -22.52%
  YoY % -54.93% -28.28% 0.00% -23.26% -22.29% 12.16% -
  Horiz. % 21.62% 47.97% 66.89% 66.89% 87.16% 112.16% 100.00%
P/EPS 6.53 -1.30 -21.55 10.16 25.77 13.35 12.03 -9.68%
  YoY % 602.31% 93.97% -312.11% -60.57% 93.03% 10.97% -
  Horiz. % 54.28% -10.81% -179.14% 84.46% 214.21% 110.97% 100.00%
EY 15.32 -77.18 -4.64 9.85 3.88 7.49 8.31 10.73%
  YoY % 119.85% -1,563.36% -147.11% 153.87% -48.20% -9.87% -
  Horiz. % 184.36% -928.76% -55.84% 118.53% 46.69% 90.13% 100.00%
DY 0.00 0.00 6.96 7.87 6.25 5.34 5.56 -
  YoY % 0.00% 0.00% -11.56% 25.92% 17.04% -3.96% -
  Horiz. % 0.00% 0.00% 125.18% 141.55% 112.41% 96.04% 100.00%
P/NAPS 0.47 1.10 0.87 0.87 1.23 1.74 1.63 -18.71%
  YoY % -57.27% 26.44% 0.00% -29.27% -29.31% 6.75% -
  Horiz. % 28.83% 67.48% 53.37% 53.37% 75.46% 106.75% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 22/02/18 23/02/17 26/02/16 25/02/15 20/02/14 20/02/13 -
Price 0.4750 0.6200 1.0500 1.3200 1.7800 2.5800 2.1400 -
P/RPS 0.44 0.58 0.90 1.03 1.31 1.63 1.36 -17.14%
  YoY % -24.14% -35.56% -12.62% -21.37% -19.63% 19.85% -
  Horiz. % 32.35% 42.65% 66.18% 75.74% 96.32% 119.85% 100.00%
P/EPS 8.99 -1.06 -19.67 10.55 26.06 13.15 11.00 -3.31%
  YoY % 948.11% 94.61% -286.45% -59.52% 98.17% 19.55% -
  Horiz. % 81.73% -9.64% -178.82% 95.91% 236.91% 119.55% 100.00%
EY 11.13 -94.61 -5.08 9.47 3.84 7.60 9.09 3.43%
  YoY % 111.76% -1,762.40% -153.64% 146.61% -49.47% -16.39% -
  Horiz. % 122.44% -1,040.81% -55.89% 104.18% 42.24% 83.61% 100.00%
DY 0.00 0.00 7.62 7.58 6.18 5.43 6.07 -
  YoY % 0.00% 0.00% 0.53% 22.65% 13.81% -10.54% -
  Horiz. % 0.00% 0.00% 125.54% 124.88% 101.81% 89.46% 100.00%
P/NAPS 0.65 0.90 0.80 0.90 1.24 1.71 1.49 -12.91%
  YoY % -27.78% 12.50% -11.11% -27.42% -27.49% 14.77% -
  Horiz. % 43.62% 60.40% 53.69% 60.40% 83.22% 114.77% 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.
 


 

338  277  532  1128 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.39+0.27 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 
 THHEAVY 0.1350.00 

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