Highlights

[MEDIA] YoY Annualized Quarter Result on 2015-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 13-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     66.36%    YoY -     -0.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,246,076 1,201,938 1,307,228 1,390,416 1,485,368 1,664,220 1,565,814 -3.73%
  YoY % 3.67% -8.05% -5.98% -6.39% -10.75% 6.28% -
  Horiz. % 79.58% 76.76% 83.49% 88.80% 94.86% 106.28% 100.00%
PBT 19,364 -349,926 102,266 166,280 170,710 235,778 211,758 -32.87%
  YoY % 105.53% -442.17% -38.50% -2.60% -27.60% 11.34% -
  Horiz. % 9.14% -165.25% 48.29% 78.52% 80.62% 111.34% 100.00%
Tax -1,960 -9,568 -19,040 -42,980 -42,528 -58,970 -54,198 -42.48%
  YoY % 79.52% 49.75% 55.70% -1.06% 27.88% -8.80% -
  Horiz. % 3.62% 17.65% 35.13% 79.30% 78.47% 108.80% 100.00%
NP 17,404 -359,494 83,226 123,300 128,182 176,808 157,560 -30.72%
  YoY % 104.84% -531.95% -32.50% -3.81% -27.50% 12.22% -
  Horiz. % 11.05% -228.16% 52.82% 78.26% 81.35% 112.22% 100.00%
NP to SH 20,252 -342,748 90,326 125,652 125,692 174,420 155,054 -28.76%
  YoY % 105.91% -479.46% -28.11% -0.03% -27.94% 12.49% -
  Horiz. % 13.06% -221.05% 58.25% 81.04% 81.06% 112.49% 100.00%
Tax Rate 10.12 % - % 18.62 % 25.85 % 24.91 % 25.01 % 25.59 % -14.32%
  YoY % 0.00% 0.00% -27.97% 3.77% -0.40% -2.27% -
  Horiz. % 39.55% 0.00% 72.76% 101.02% 97.34% 97.73% 100.00%
Total Cost 1,228,672 1,561,432 1,224,002 1,267,116 1,357,186 1,487,412 1,408,254 -2.25%
  YoY % -21.31% 27.57% -3.40% -6.64% -8.76% 5.62% -
  Horiz. % 87.25% 110.88% 86.92% 89.98% 96.37% 105.62% 100.00%
Net Worth 776,765 1,245,842 1,610,322 1,600,117 1,638,413 1,578,283 145,648,110 -58.18%
  YoY % -37.65% -22.63% 0.64% -2.34% 3.81% -98.92% -
  Horiz. % 0.53% 0.86% 1.11% 1.10% 1.12% 1.08% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 44,367 66,551 66,269 65,407 64,560 -
  YoY % 0.00% 0.00% -33.33% 0.42% 1.32% 1.31% -
  Horiz. % 0.00% 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% 0.00% -7.25% 0.46% 40.59% -9.94% -
  Horiz. % 0.00% 0.00% 117.96% 127.19% 126.61% 90.06% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 776,765 1,245,842 1,610,322 1,600,117 1,638,413 1,578,283 145,648,110 -58.18%
  YoY % -37.65% -22.63% 0.64% -2.34% 3.81% -98.92% -
  Horiz. % 0.53% 0.86% 1.11% 1.10% 1.12% 1.08% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,104,499 1,090,125 1,076,005 0.51%
  YoY % 0.00% 0.00% 0.00% 0.42% 1.32% 1.31% -
  Horiz. % 103.08% 103.08% 103.08% 103.08% 102.65% 101.31% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 1.40 % -29.91 % 6.37 % 8.87 % 8.63 % 10.62 % 10.06 % -28.00%
  YoY % 104.68% -569.54% -28.18% 2.78% -18.74% 5.57% -
  Horiz. % 13.92% -297.32% 63.32% 88.17% 85.79% 105.57% 100.00%
ROE 2.61 % -27.51 % 5.61 % 7.85 % 7.67 % 11.05 % 0.11 % 69.47%
  YoY % 109.49% -590.37% -28.54% 2.35% -30.59% 9,945.46% -
  Horiz. % 2,372.73% -25,009.09% 5,100.00% 7,136.36% 6,972.73% 10,045.45% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 112.34 108.36 117.85 125.35 134.48 152.66 145.52 -4.22%
  YoY % 3.67% -8.05% -5.98% -6.79% -11.91% 4.91% -
  Horiz. % 77.20% 74.46% 80.99% 86.14% 92.41% 104.91% 100.00%
EPS 1.82 -30.90 8.14 11.32 11.38 16.00 14.40 -29.15%
  YoY % 105.89% -479.61% -28.09% -0.53% -28.88% 11.11% -
  Horiz. % 12.64% -214.58% 56.53% 78.61% 79.03% 111.11% 100.00%
DPS 0.00 0.00 4.00 6.00 6.00 6.00 6.00 -
  YoY % 0.00% 0.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.67% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7003 1.1232 1.4518 1.4426 1.4834 1.4478 135.3600 -58.40%
  YoY % -37.65% -22.63% 0.64% -2.75% 2.46% -98.93% -
  Horiz. % 0.52% 0.83% 1.07% 1.07% 1.10% 1.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 112.34 108.36 117.85 125.35 133.91 150.04 141.17 -3.73%
  YoY % 3.67% -8.05% -5.98% -6.39% -10.75% 6.28% -
  Horiz. % 79.58% 76.76% 83.48% 88.79% 94.86% 106.28% 100.00%
EPS 1.82 -30.90 8.14 11.32 11.33 15.72 13.98 -28.80%
  YoY % 105.89% -479.61% -28.09% -0.09% -27.93% 12.45% -
  Horiz. % 13.02% -221.03% 58.23% 80.97% 81.04% 112.45% 100.00%
DPS 0.00 0.00 4.00 6.00 5.97 5.90 5.82 -
  YoY % 0.00% 0.00% -33.33% 0.50% 1.19% 1.37% -
  Horiz. % 0.00% 0.00% 68.73% 103.09% 102.58% 101.37% 100.00%
NAPS 0.7003 1.1232 1.4518 1.4426 1.4771 1.4229 131.3103 -58.18%
  YoY % -37.65% -22.63% 0.64% -2.34% 3.81% -98.92% -
  Horiz. % 0.53% 0.86% 1.11% 1.10% 1.12% 1.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.4800 0.9400 1.3800 1.4600 2.5800 2.8000 2.2100 -
P/RPS 0.43 0.87 1.17 1.16 1.92 1.83 1.52 -18.97%
  YoY % -50.57% -25.64% 0.86% -39.58% 4.92% 20.39% -
  Horiz. % 28.29% 57.24% 76.97% 76.32% 126.32% 120.39% 100.00%
P/EPS 26.29 -3.04 16.95 12.89 22.67 17.50 15.34 9.39%
  YoY % 964.80% -117.94% 31.50% -43.14% 29.54% 14.08% -
  Horiz. % 171.38% -19.82% 110.50% 84.03% 147.78% 114.08% 100.00%
EY 3.80 -32.87 5.90 7.76 4.41 5.71 6.52 -8.60%
  YoY % 111.56% -657.12% -23.97% 75.96% -22.77% -12.42% -
  Horiz. % 58.28% -504.14% 90.49% 119.02% 67.64% 87.58% 100.00%
DY 0.00 0.00 2.90 4.11 2.33 2.14 2.71 -
  YoY % 0.00% 0.00% -29.44% 76.39% 8.88% -21.03% -
  Horiz. % 0.00% 0.00% 107.01% 151.66% 85.98% 78.97% 100.00%
P/NAPS 0.69 0.84 0.95 1.01 1.74 1.93 0.02 80.38%
  YoY % -17.86% -11.58% -5.94% -41.95% -9.84% 9,550.00% -
  Horiz. % 3,450.00% 4,200.00% 4,750.00% 5,050.00% 8,700.00% 9,650.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 14/08/17 11/08/16 13/08/15 14/08/14 28/08/13 14/08/12 -
Price 0.4100 0.7450 1.4700 1.1400 2.3900 2.5500 2.4500 -
P/RPS 0.36 0.69 1.25 0.91 1.78 1.67 1.68 -22.63%
  YoY % -47.83% -44.80% 37.36% -48.88% 6.59% -0.60% -
  Horiz. % 21.43% 41.07% 74.40% 54.17% 105.95% 99.40% 100.00%
P/EPS 22.46 -2.41 18.05 10.06 21.00 15.94 17.00 4.75%
  YoY % 1,031.95% -113.35% 79.42% -52.10% 31.74% -6.24% -
  Horiz. % 132.12% -14.18% 106.18% 59.18% 123.53% 93.76% 100.00%
EY 4.45 -41.48 5.54 9.94 4.76 6.27 5.88 -4.54%
  YoY % 110.73% -848.74% -44.27% 108.82% -24.08% 6.63% -
  Horiz. % 75.68% -705.44% 94.22% 169.05% 80.95% 106.63% 100.00%
DY 0.00 0.00 2.72 5.26 2.51 2.35 2.45 -
  YoY % 0.00% 0.00% -48.29% 109.56% 6.81% -4.08% -
  Horiz. % 0.00% 0.00% 111.02% 214.69% 102.45% 95.92% 100.00%
P/NAPS 0.59 0.66 1.01 0.79 1.61 1.76 0.02 75.74%
  YoY % -10.61% -34.65% 27.85% -50.93% -8.52% 8,700.00% -
  Horiz. % 2,950.00% 3,300.00% 5,050.00% 3,950.00% 8,050.00% 8,800.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2010 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.470.00 
 KOTRA 1.890.00 
 UCREST 0.0550.00 
 EITA 1.050.00 
 PUC 0.080.00 
 WILLOW 0.370.00 
 IRIS 0.070.00 
 HSI-C9L 0.030.00 
 HOOVER 0.3950.00 
 BTECH 0.2050.00 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
3. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
4. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers