Highlights

[MEDIA] YoY Annualized Quarter Result on 2015-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 19-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     13.53%    YoY -     1.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,193,117 1,185,977 1,293,832 1,414,101 1,496,376 1,695,182 1,626,824 -5.03%
  YoY % 0.60% -8.34% -8.51% -5.50% -11.73% 4.20% -
  Horiz. % 73.34% 72.90% 79.53% 86.92% 91.98% 104.20% 100.00%
PBT -28,994 -369,010 -81,426 192,402 189,596 271,176 246,092 -
  YoY % 92.14% -353.18% -142.32% 1.48% -30.08% 10.19% -
  Horiz. % -11.78% -149.95% -33.09% 78.18% 77.04% 110.19% 100.00%
Tax -530 -10,888 -14,105 -50,069 -47,370 -67,864 -62,500 -54.82%
  YoY % 95.13% 22.81% 71.83% -5.70% 30.20% -8.58% -
  Horiz. % 0.85% 17.42% 22.57% 80.11% 75.79% 108.58% 100.00%
NP -29,525 -379,898 -95,532 142,333 142,225 203,312 183,592 -
  YoY % 92.23% -297.67% -167.12% 0.08% -30.05% 10.74% -
  Horiz. % -16.08% -206.93% -52.03% 77.53% 77.47% 110.74% 100.00%
NP to SH -27,440 -363,278 -85,592 142,652 140,029 200,968 181,530 -
  YoY % 92.45% -324.43% -160.00% 1.87% -30.32% 10.71% -
  Horiz. % -15.12% -200.12% -47.15% 78.58% 77.14% 110.71% 100.00%
Tax Rate - % - % - % 26.02 % 24.99 % 25.03 % 25.40 % -
  YoY % 0.00% 0.00% 0.00% 4.12% -0.16% -1.46% -
  Horiz. % 0.00% 0.00% 0.00% 102.44% 98.39% 98.54% 100.00%
Total Cost 1,222,642 1,565,875 1,389,364 1,271,768 1,354,150 1,491,870 1,443,232 -2.73%
  YoY % -21.92% 12.70% 9.25% -6.08% -9.23% 3.37% -
  Horiz. % 84.72% 108.50% 96.27% 88.12% 93.83% 103.37% 100.00%
Net Worth 746,041 1,144,795 1,478,772 1,610,987 1,649,176 1,611,709 143,034,782 -58.34%
  YoY % -34.83% -22.58% -8.21% -2.32% 2.32% -98.87% -
  Horiz. % 0.52% 0.80% 1.03% 1.13% 1.15% 1.13% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 59,156 73,946 88,439 87,314 86,126 -
  YoY % 0.00% 0.00% -20.00% -16.39% 1.29% 1.38% -
  Horiz. % 0.00% 0.00% 68.69% 85.86% 102.69% 101.38% 100.00%
Div Payout % - % - % - % 51.84 % 63.16 % 43.45 % 47.44 % -
  YoY % 0.00% 0.00% 0.00% -17.92% 45.36% -8.41% -
  Horiz. % 0.00% 0.00% 0.00% 109.27% 133.14% 91.59% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 746,041 1,144,795 1,478,772 1,610,987 1,649,176 1,611,709 143,034,782 -58.34%
  YoY % -34.83% -22.58% -8.21% -2.32% 2.32% -98.87% -
  Horiz. % 0.52% 0.80% 1.03% 1.13% 1.15% 1.13% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,105,494 1,091,426 1,076,582 0.50%
  YoY % 0.00% 0.00% 0.00% 0.33% 1.29% 1.38% -
  Horiz. % 103.03% 103.03% 103.03% 103.03% 102.69% 101.38% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -2.47 % -32.03 % -7.38 % 10.07 % 9.50 % 11.99 % 11.29 % -
  YoY % 92.29% -334.01% -173.29% 6.00% -20.77% 6.20% -
  Horiz. % -21.88% -283.70% -65.37% 89.19% 84.15% 106.20% 100.00%
ROE -3.68 % -31.73 % -5.79 % 8.85 % 8.49 % 12.47 % 0.13 % -
  YoY % 88.40% -448.01% -165.42% 4.24% -31.92% 9,492.31% -
  Horiz. % -2,830.77% -24,407.69% -4,453.85% 6,807.69% 6,530.77% 9,592.31% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 107.57 106.92 116.65 127.49 135.36 155.32 151.11 -5.50%
  YoY % 0.61% -8.34% -8.50% -5.81% -12.85% 2.79% -
  Horiz. % 71.19% 70.76% 77.20% 84.37% 89.58% 102.79% 100.00%
EPS -2.48 -32.75 -7.72 12.87 12.67 18.41 16.87 -
  YoY % 92.43% -324.22% -159.98% 1.58% -31.18% 9.13% -
  Horiz. % -14.70% -194.13% -45.76% 76.29% 75.10% 109.13% 100.00%
DPS 0.00 0.00 5.33 6.67 8.00 8.00 8.00 -
  YoY % 0.00% 0.00% -20.09% -16.62% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.62% 83.38% 100.00% 100.00% 100.00%
NAPS 0.6726 1.0321 1.3332 1.4524 1.4918 1.4767 132.8600 -58.55%
  YoY % -34.83% -22.58% -8.21% -2.64% 1.02% -98.89% -
  Horiz. % 0.51% 0.78% 1.00% 1.09% 1.12% 1.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 107.57 106.92 116.65 127.49 134.91 152.83 146.67 -5.03%
  YoY % 0.61% -8.34% -8.50% -5.50% -11.73% 4.20% -
  Horiz. % 73.34% 72.90% 79.53% 86.92% 91.98% 104.20% 100.00%
EPS -2.48 -32.75 -7.72 12.87 12.62 18.12 16.37 -
  YoY % 92.43% -324.22% -159.98% 1.98% -30.35% 10.69% -
  Horiz. % -15.15% -200.06% -47.16% 78.62% 77.09% 110.69% 100.00%
DPS 0.00 0.00 5.33 6.67 7.97 7.87 7.76 -
  YoY % 0.00% 0.00% -20.09% -16.31% 1.27% 1.42% -
  Horiz. % 0.00% 0.00% 68.69% 85.95% 102.71% 101.42% 100.00%
NAPS 0.6726 1.0321 1.3332 1.4524 1.4868 1.4531 128.9542 -58.34%
  YoY % -34.83% -22.58% -8.21% -2.31% 2.32% -98.87% -
  Horiz. % 0.52% 0.80% 1.03% 1.13% 1.15% 1.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.4900 0.8050 1.3200 1.2000 2.2300 2.7100 2.3300 -
P/RPS 0.46 0.75 1.13 0.94 1.65 1.74 1.54 -18.23%
  YoY % -38.67% -33.63% 20.21% -43.03% -5.17% 12.99% -
  Horiz. % 29.87% 48.70% 73.38% 61.04% 107.14% 112.99% 100.00%
P/EPS -19.81 -2.46 -17.11 9.33 17.61 14.72 13.82 -
  YoY % -705.28% 85.62% -283.39% -47.02% 19.63% 6.51% -
  Horiz. % -143.34% -17.80% -123.81% 67.51% 127.42% 106.51% 100.00%
EY -5.05 -40.69 -5.85 10.72 5.68 6.79 7.24 -
  YoY % 87.59% -595.56% -154.57% 88.73% -16.35% -6.22% -
  Horiz. % -69.75% -562.02% -80.80% 148.07% 78.45% 93.78% 100.00%
DY 0.00 0.00 4.04 5.56 3.59 2.95 3.43 -
  YoY % 0.00% 0.00% -27.34% 54.87% 21.69% -13.99% -
  Horiz. % 0.00% 0.00% 117.78% 162.10% 104.66% 86.01% 100.00%
P/NAPS 0.73 0.78 0.99 0.83 1.49 1.84 0.02 82.08%
  YoY % -6.41% -21.21% 19.28% -44.30% -19.02% 9,100.00% -
  Horiz. % 3,650.00% 3,900.00% 4,950.00% 4,150.00% 7,450.00% 9,200.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 29/11/17 29/11/16 19/11/15 06/11/14 18/11/13 22/11/12 -
Price 0.4100 0.6950 1.2100 1.3400 1.9100 2.6700 2.4400 -
P/RPS 0.38 0.65 1.04 1.05 1.41 1.72 1.61 -21.38%
  YoY % -41.54% -37.50% -0.95% -25.53% -18.02% 6.83% -
  Horiz. % 23.60% 40.37% 64.60% 65.22% 87.58% 106.83% 100.00%
P/EPS -16.57 -2.12 -15.68 10.42 15.08 14.50 14.47 -
  YoY % -681.60% 86.48% -250.48% -30.90% 4.00% 0.21% -
  Horiz. % -114.51% -14.65% -108.36% 72.01% 104.22% 100.21% 100.00%
EY -6.03 -47.12 -6.38 9.60 6.63 6.90 6.91 -
  YoY % 87.20% -638.56% -166.46% 44.80% -3.91% -0.14% -
  Horiz. % -87.26% -681.91% -92.33% 138.93% 95.95% 99.86% 100.00%
DY 0.00 0.00 4.41 4.98 4.19 3.00 3.28 -
  YoY % 0.00% 0.00% -11.45% 18.85% 39.67% -8.54% -
  Horiz. % 0.00% 0.00% 134.45% 151.83% 127.74% 91.46% 100.00%
P/NAPS 0.61 0.67 0.91 0.92 1.28 1.81 0.02 76.71%
  YoY % -8.96% -26.37% -1.09% -28.12% -29.28% 8,950.00% -
  Horiz. % 3,050.00% 3,350.00% 4,550.00% 4,600.00% 6,400.00% 9,050.00% 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.
 


 

195  400  534  1201 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 PWRWELL 0.36-0.05 
 SAPNRG 0.205-0.005 
 DSONIC 1.18+0.14 
 XOX 0.06+0.005 
 MYEG 1.14-0.04 
 HSI-C7V 0.205-0.025 
 DSONIC-WA 0.505+0.12 
 DGB 0.060.00 
Partners & Brokers