Highlights

[MEDIA] YoY Annualized Quarter Result on 2016-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 11-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     30.94%    YoY -     -28.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,071,738 1,246,076 1,201,938 1,307,228 1,390,416 1,485,368 1,664,220 -7.07%
  YoY % -13.99% 3.67% -8.05% -5.98% -6.39% -10.75% -
  Horiz. % 64.40% 74.87% 72.22% 78.55% 83.55% 89.25% 100.00%
PBT -96,192 19,364 -349,926 102,266 166,280 170,710 235,778 -
  YoY % -596.76% 105.53% -442.17% -38.50% -2.60% -27.60% -
  Horiz. % -40.80% 8.21% -148.41% 43.37% 70.52% 72.40% 100.00%
Tax -11,016 -1,960 -9,568 -19,040 -42,980 -42,528 -58,970 -24.38%
  YoY % -462.04% 79.52% 49.75% 55.70% -1.06% 27.88% -
  Horiz. % 18.68% 3.32% 16.23% 32.29% 72.88% 72.12% 100.00%
NP -107,208 17,404 -359,494 83,226 123,300 128,182 176,808 -
  YoY % -716.00% 104.84% -531.95% -32.50% -3.81% -27.50% -
  Horiz. % -60.64% 9.84% -203.32% 47.07% 69.74% 72.50% 100.00%
NP to SH -98,468 20,252 -342,748 90,326 125,652 125,692 174,420 -
  YoY % -586.21% 105.91% -479.46% -28.11% -0.03% -27.94% -
  Horiz. % -56.45% 11.61% -196.51% 51.79% 72.04% 72.06% 100.00%
Tax Rate - % 10.12 % - % 18.62 % 25.85 % 24.91 % 25.01 % -
  YoY % 0.00% 0.00% 0.00% -27.97% 3.77% -0.40% -
  Horiz. % 0.00% 40.46% 0.00% 74.45% 103.36% 99.60% 100.00%
Total Cost 1,178,946 1,228,672 1,561,432 1,224,002 1,267,116 1,357,186 1,487,412 -3.80%
  YoY % -4.05% -21.31% 27.57% -3.40% -6.64% -8.76% -
  Horiz. % 79.26% 82.60% 104.98% 82.29% 85.19% 91.24% 100.00%
Net Worth 730,296 776,765 1,245,842 1,610,322 1,600,117 1,638,413 1,578,283 -12.05%
  YoY % -5.98% -37.65% -22.63% 0.64% -2.34% 3.81% -
  Horiz. % 46.27% 49.22% 78.94% 102.03% 101.38% 103.81% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - 44,367 66,551 66,269 65,407 -
  YoY % 0.00% 0.00% 0.00% -33.33% 0.42% 1.32% -
  Horiz. % 0.00% 0.00% 0.00% 67.83% 101.75% 101.32% 100.00%
Div Payout % - % - % - % 49.12 % 52.96 % 52.72 % 37.50 % -
  YoY % 0.00% 0.00% 0.00% -7.25% 0.46% 40.59% -
  Horiz. % 0.00% 0.00% 0.00% 130.99% 141.23% 140.59% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 730,296 776,765 1,245,842 1,610,322 1,600,117 1,638,413 1,578,283 -12.05%
  YoY % -5.98% -37.65% -22.63% 0.64% -2.34% 3.81% -
  Horiz. % 46.27% 49.22% 78.94% 102.03% 101.38% 103.81% 100.00%
NOSH 1,109,199 1,109,190 1,109,190 1,109,190 1,109,190 1,104,499 1,090,125 0.29%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.42% 1.32% -
  Horiz. % 101.75% 101.75% 101.75% 101.75% 101.75% 101.32% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -10.00 % 1.40 % -29.91 % 6.37 % 8.87 % 8.63 % 10.62 % -
  YoY % -814.29% 104.68% -569.54% -28.18% 2.78% -18.74% -
  Horiz. % -94.16% 13.18% -281.64% 59.98% 83.52% 81.26% 100.00%
ROE -13.48 % 2.61 % -27.51 % 5.61 % 7.85 % 7.67 % 11.05 % -
  YoY % -616.48% 109.49% -590.37% -28.54% 2.35% -30.59% -
  Horiz. % -121.99% 23.62% -248.96% 50.77% 71.04% 69.41% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 96.62 112.34 108.36 117.85 125.35 134.48 152.66 -7.34%
  YoY % -13.99% 3.67% -8.05% -5.98% -6.79% -11.91% -
  Horiz. % 63.29% 73.59% 70.98% 77.20% 82.11% 88.09% 100.00%
EPS -8.88 1.82 -30.90 8.14 11.32 11.38 16.00 -
  YoY % -587.91% 105.89% -479.61% -28.09% -0.53% -28.88% -
  Horiz. % -55.50% 11.38% -193.12% 50.88% 70.75% 71.12% 100.00%
DPS 0.00 0.00 0.00 4.00 6.00 6.00 6.00 -
  YoY % 0.00% 0.00% 0.00% -33.33% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 66.67% 100.00% 100.00% 100.00%
NAPS 0.6584 0.7003 1.1232 1.4518 1.4426 1.4834 1.4478 -12.30%
  YoY % -5.98% -37.65% -22.63% 0.64% -2.75% 2.46% -
  Horiz. % 45.48% 48.37% 77.58% 100.28% 99.64% 102.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 96.62 112.34 108.36 117.85 125.35 133.91 150.04 -7.07%
  YoY % -13.99% 3.67% -8.05% -5.98% -6.39% -10.75% -
  Horiz. % 64.40% 74.87% 72.22% 78.55% 83.54% 89.25% 100.00%
EPS -8.88 1.82 -30.90 8.14 11.32 11.33 15.72 -
  YoY % -587.91% 105.89% -479.61% -28.09% -0.09% -27.93% -
  Horiz. % -56.49% 11.58% -196.56% 51.78% 72.01% 72.07% 100.00%
DPS 0.00 0.00 0.00 4.00 6.00 5.97 5.90 -
  YoY % 0.00% 0.00% 0.00% -33.33% 0.50% 1.19% -
  Horiz. % 0.00% 0.00% 0.00% 67.80% 101.69% 101.19% 100.00%
NAPS 0.6584 0.7003 1.1232 1.4518 1.4426 1.4771 1.4229 -12.05%
  YoY % -5.98% -37.65% -22.63% 0.64% -2.34% 3.81% -
  Horiz. % 46.27% 49.22% 78.94% 102.03% 101.38% 103.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.4800 0.4800 0.9400 1.3800 1.4600 2.5800 2.8000 -
P/RPS 0.50 0.43 0.87 1.17 1.16 1.92 1.83 -19.44%
  YoY % 16.28% -50.57% -25.64% 0.86% -39.58% 4.92% -
  Horiz. % 27.32% 23.50% 47.54% 63.93% 63.39% 104.92% 100.00%
P/EPS -5.41 26.29 -3.04 16.95 12.89 22.67 17.50 -
  YoY % -120.58% 964.80% -117.94% 31.50% -43.14% 29.54% -
  Horiz. % -30.91% 150.23% -17.37% 96.86% 73.66% 129.54% 100.00%
EY -18.49 3.80 -32.87 5.90 7.76 4.41 5.71 -
  YoY % -586.58% 111.56% -657.12% -23.97% 75.96% -22.77% -
  Horiz. % -323.82% 66.55% -575.66% 103.33% 135.90% 77.23% 100.00%
DY 0.00 0.00 0.00 2.90 4.11 2.33 2.14 -
  YoY % 0.00% 0.00% 0.00% -29.44% 76.39% 8.88% -
  Horiz. % 0.00% 0.00% 0.00% 135.51% 192.06% 108.88% 100.00%
P/NAPS 0.73 0.69 0.84 0.95 1.01 1.74 1.93 -14.95%
  YoY % 5.80% -17.86% -11.58% -5.94% -41.95% -9.84% -
  Horiz. % 37.82% 35.75% 43.52% 49.22% 52.33% 90.16% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 30/08/18 14/08/17 11/08/16 13/08/15 14/08/14 28/08/13 -
Price 0.4850 0.4100 0.7450 1.4700 1.1400 2.3900 2.5500 -
P/RPS 0.50 0.36 0.69 1.25 0.91 1.78 1.67 -18.20%
  YoY % 38.89% -47.83% -44.80% 37.36% -48.88% 6.59% -
  Horiz. % 29.94% 21.56% 41.32% 74.85% 54.49% 106.59% 100.00%
P/EPS -5.46 22.46 -2.41 18.05 10.06 21.00 15.94 -
  YoY % -124.31% 1,031.95% -113.35% 79.42% -52.10% 31.74% -
  Horiz. % -34.25% 140.90% -15.12% 113.24% 63.11% 131.74% 100.00%
EY -18.30 4.45 -41.48 5.54 9.94 4.76 6.27 -
  YoY % -511.24% 110.73% -848.74% -44.27% 108.82% -24.08% -
  Horiz. % -291.87% 70.97% -661.56% 88.36% 158.53% 75.92% 100.00%
DY 0.00 0.00 0.00 2.72 5.26 2.51 2.35 -
  YoY % 0.00% 0.00% 0.00% -48.29% 109.56% 6.81% -
  Horiz. % 0.00% 0.00% 0.00% 115.74% 223.83% 106.81% 100.00%
P/NAPS 0.74 0.59 0.66 1.01 0.79 1.61 1.76 -13.44%
  YoY % 25.42% -10.61% -34.65% 27.85% -50.93% -8.52% -
  Horiz. % 42.05% 33.52% 37.50% 57.39% 44.89% 91.48% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS