Highlights

[MEDIA] YoY Annualized Quarter Result on 2014-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 14-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     16.31%    YoY -     -27.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,201,938 1,307,228 1,390,416 1,485,368 1,664,220 1,565,814 1,551,722 -4.16%
  YoY % -8.05% -5.98% -6.39% -10.75% 6.28% 0.91% -
  Horiz. % 77.46% 84.24% 89.60% 95.72% 107.25% 100.91% 100.00%
PBT -349,926 102,266 166,280 170,710 235,778 211,758 216,218 -
  YoY % -442.17% -38.50% -2.60% -27.60% 11.34% -2.06% -
  Horiz. % -161.84% 47.30% 76.90% 78.95% 109.05% 97.94% 100.00%
Tax -9,568 -19,040 -42,980 -42,528 -58,970 -54,198 -55,678 -25.42%
  YoY % 49.75% 55.70% -1.06% 27.88% -8.80% 2.66% -
  Horiz. % 17.18% 34.20% 77.19% 76.38% 105.91% 97.34% 100.00%
NP -359,494 83,226 123,300 128,182 176,808 157,560 160,540 -
  YoY % -531.95% -32.50% -3.81% -27.50% 12.22% -1.86% -
  Horiz. % -223.93% 51.84% 76.80% 79.84% 110.13% 98.14% 100.00%
NP to SH -342,748 90,326 125,652 125,692 174,420 155,054 158,464 -
  YoY % -479.46% -28.11% -0.03% -27.94% 12.49% -2.15% -
  Horiz. % -216.29% 57.00% 79.29% 79.32% 110.07% 97.85% 100.00%
Tax Rate - % 18.62 % 25.85 % 24.91 % 25.01 % 25.59 % 25.75 % -
  YoY % 0.00% -27.97% 3.77% -0.40% -2.27% -0.62% -
  Horiz. % 0.00% 72.31% 100.39% 96.74% 97.13% 99.38% 100.00%
Total Cost 1,561,432 1,224,002 1,267,116 1,357,186 1,487,412 1,408,254 1,391,182 1.94%
  YoY % 27.57% -3.40% -6.64% -8.76% 5.62% 1.23% -
  Horiz. % 112.24% 87.98% 91.08% 97.56% 106.92% 101.23% 100.00%
Net Worth 1,245,842 1,610,322 1,600,117 1,638,413 1,578,283 145,648,110 1,378,406 -1.67%
  YoY % -22.63% 0.64% -2.34% 3.81% -98.92% 10,466.41% -
  Horiz. % 90.38% 116.82% 116.08% 118.86% 114.50% 10,566.41% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 44,367 66,551 66,269 65,407 64,560 - -
  YoY % 0.00% -33.33% 0.42% 1.32% 1.31% 0.00% -
  Horiz. % 0.00% 68.72% 103.08% 102.65% 101.31% 100.00% -
Div Payout % - % 49.12 % 52.96 % 52.72 % 37.50 % 41.64 % - % -
  YoY % 0.00% -7.25% 0.46% 40.59% -9.94% 0.00% -
  Horiz. % 0.00% 117.96% 127.19% 126.61% 90.06% 100.00% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,245,842 1,610,322 1,600,117 1,638,413 1,578,283 145,648,110 1,378,406 -1.67%
  YoY % -22.63% 0.64% -2.34% 3.81% -98.92% 10,466.41% -
  Horiz. % 90.38% 116.82% 116.08% 118.86% 114.50% 10,566.41% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,104,499 1,090,125 1,076,005 1,045,277 0.99%
  YoY % 0.00% 0.00% 0.42% 1.32% 1.31% 2.94% -
  Horiz. % 106.11% 106.11% 106.11% 105.67% 104.29% 102.94% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -29.91 % 6.37 % 8.87 % 8.63 % 10.62 % 10.06 % 10.35 % -
  YoY % -569.54% -28.18% 2.78% -18.74% 5.57% -2.80% -
  Horiz. % -288.99% 61.55% 85.70% 83.38% 102.61% 97.20% 100.00%
ROE -27.51 % 5.61 % 7.85 % 7.67 % 11.05 % 0.11 % 11.50 % -
  YoY % -590.37% -28.54% 2.35% -30.59% 9,945.46% -99.04% -
  Horiz. % -239.22% 48.78% 68.26% 66.70% 96.09% 0.96% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 108.36 117.85 125.35 134.48 152.66 145.52 148.45 -5.11%
  YoY % -8.05% -5.98% -6.79% -11.91% 4.91% -1.97% -
  Horiz. % 72.99% 79.39% 84.44% 90.59% 102.84% 98.03% 100.00%
EPS -30.90 8.14 11.32 11.38 16.00 14.40 15.16 -
  YoY % -479.61% -28.09% -0.53% -28.88% 11.11% -5.01% -
  Horiz. % -203.83% 53.69% 74.67% 75.07% 105.54% 94.99% 100.00%
DPS 0.00 4.00 6.00 6.00 6.00 6.00 0.00 -
  YoY % 0.00% -33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 100.00% 100.00% 100.00% 100.00% -
NAPS 1.1232 1.4518 1.4426 1.4834 1.4478 135.3600 1.3187 -2.64%
  YoY % -22.63% 0.64% -2.75% 2.46% -98.93% 10,164.66% -
  Horiz. % 85.17% 110.09% 109.40% 112.49% 109.79% 10,264.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 108.36 117.85 125.35 133.91 150.04 141.17 139.90 -4.16%
  YoY % -8.05% -5.98% -6.39% -10.75% 6.28% 0.91% -
  Horiz. % 77.46% 84.24% 89.60% 95.72% 107.25% 100.91% 100.00%
EPS -30.90 8.14 11.32 11.33 15.72 13.98 14.29 -
  YoY % -479.61% -28.09% -0.09% -27.93% 12.45% -2.17% -
  Horiz. % -216.24% 56.96% 79.22% 79.29% 110.01% 97.83% 100.00%
DPS 0.00 4.00 6.00 5.97 5.90 5.82 0.00 -
  YoY % 0.00% -33.33% 0.50% 1.19% 1.37% 0.00% -
  Horiz. % 0.00% 68.73% 103.09% 102.58% 101.37% 100.00% -
NAPS 1.1232 1.4518 1.4426 1.4771 1.4229 131.3103 1.2427 -1.67%
  YoY % -22.63% 0.64% -2.34% 3.81% -98.92% 10,466.53% -
  Horiz. % 90.38% 116.83% 116.09% 118.86% 114.50% 10,566.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.9400 1.3800 1.4600 2.5800 2.8000 2.2100 2.9000 -
P/RPS 0.87 1.17 1.16 1.92 1.83 1.52 1.95 -12.58%
  YoY % -25.64% 0.86% -39.58% 4.92% 20.39% -22.05% -
  Horiz. % 44.62% 60.00% 59.49% 98.46% 93.85% 77.95% 100.00%
P/EPS -3.04 16.95 12.89 22.67 17.50 15.34 19.13 -
  YoY % -117.94% 31.50% -43.14% 29.54% 14.08% -19.81% -
  Horiz. % -15.89% 88.60% 67.38% 118.50% 91.48% 80.19% 100.00%
EY -32.87 5.90 7.76 4.41 5.71 6.52 5.23 -
  YoY % -657.12% -23.97% 75.96% -22.77% -12.42% 24.67% -
  Horiz. % -628.49% 112.81% 148.37% 84.32% 109.18% 124.67% 100.00%
DY 0.00 2.90 4.11 2.33 2.14 2.71 0.00 -
  YoY % 0.00% -29.44% 76.39% 8.88% -21.03% 0.00% -
  Horiz. % 0.00% 107.01% 151.66% 85.98% 78.97% 100.00% -
P/NAPS 0.84 0.95 1.01 1.74 1.93 0.02 2.20 -14.81%
  YoY % -11.58% -5.94% -41.95% -9.84% 9,550.00% -99.09% -
  Horiz. % 38.18% 43.18% 45.91% 79.09% 87.73% 0.91% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 14/08/17 11/08/16 13/08/15 14/08/14 28/08/13 14/08/12 24/08/11 -
Price 0.7450 1.4700 1.1400 2.3900 2.5500 2.4500 2.7600 -
P/RPS 0.69 1.25 0.91 1.78 1.67 1.68 1.86 -15.22%
  YoY % -44.80% 37.36% -48.88% 6.59% -0.60% -9.68% -
  Horiz. % 37.10% 67.20% 48.92% 95.70% 89.78% 90.32% 100.00%
P/EPS -2.41 18.05 10.06 21.00 15.94 17.00 18.21 -
  YoY % -113.35% 79.42% -52.10% 31.74% -6.24% -6.64% -
  Horiz. % -13.23% 99.12% 55.24% 115.32% 87.53% 93.36% 100.00%
EY -41.48 5.54 9.94 4.76 6.27 5.88 5.49 -
  YoY % -848.74% -44.27% 108.82% -24.08% 6.63% 7.10% -
  Horiz. % -755.56% 100.91% 181.06% 86.70% 114.21% 107.10% 100.00%
DY 0.00 2.72 5.26 2.51 2.35 2.45 0.00 -
  YoY % 0.00% -48.29% 109.56% 6.81% -4.08% 0.00% -
  Horiz. % 0.00% 111.02% 214.69% 102.45% 95.92% 100.00% -
P/NAPS 0.66 1.01 0.79 1.61 1.76 0.02 2.09 -17.46%
  YoY % -34.65% 27.85% -50.93% -8.52% 8,700.00% -99.04% -
  Horiz. % 31.58% 48.33% 37.80% 77.03% 84.21% 0.96% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers