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.
 


TOP ARTICLES

1. 顶级手套业绩逊色 目标价砍至1.68令吉 星洲日報/投資致富‧企業故事
2. The Legend of the Chinese Mooncake - Koon Yew Yin Koon Yew Yin's Blog
3. Strategy - Assessing impact from Evergrande’s debt crisis AmInvest Research Reports
4. PublicInvest Research Headlines - 22 Sept 2021 PublicInvest Research
5. PublicInvest Research Market Strategy - Capital Market Masterplan 3 - Laying The Groundwork PublicInvest Research
6. Mplus Market Pulse - 22 Sept 2021 M+ Online Research Articles
7. 接种加快 手套跌价 顶级手套具应对之策 星洲日報/投資致富‧企業故事
8. Evening Market Summary - 21 Sept 2021 KLSE Traders Update and Ideas
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

561  293  549  873 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.065-0.01 
 FINTEC 0.020.00 
 KNM 0.23-0.02 
 BINTAI 0.65+0.08 
 BINACOM 0.43+0.075 
 SERBADK 0.335-0.03 
 OPCOM 1.11+0.295 
 DNEX 0.77+0.005 
 TFP 0.16-0.025 
 K1-WC 0.03+0.005 
PARTNERS & BROKERS