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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers