Highlights

[MEDIA] YoY Annualized Quarter Result on 2016-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 29-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -194.76%    YoY -     -160.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,068,552 1,193,117 1,185,977 1,293,832 1,414,101 1,496,376 1,695,182 -7.40%
  YoY % -10.44% 0.60% -8.34% -8.51% -5.50% -11.73% -
  Horiz. % 63.03% 70.38% 69.96% 76.32% 83.42% 88.27% 100.00%
PBT -97,785 -28,994 -369,010 -81,426 192,402 189,596 271,176 -
  YoY % -237.25% 92.14% -353.18% -142.32% 1.48% -30.08% -
  Horiz. % -36.06% -10.69% -136.08% -30.03% 70.95% 69.92% 100.00%
Tax -7,762 -530 -10,888 -14,105 -50,069 -47,370 -67,864 -30.32%
  YoY % -1,362.81% 95.13% 22.81% 71.83% -5.70% 30.20% -
  Horiz. % 11.44% 0.78% 16.04% 20.78% 73.78% 69.80% 100.00%
NP -105,548 -29,525 -379,898 -95,532 142,333 142,225 203,312 -
  YoY % -257.48% 92.23% -297.67% -167.12% 0.08% -30.05% -
  Horiz. % -51.91% -14.52% -186.86% -46.99% 70.01% 69.95% 100.00%
NP to SH -97,860 -27,440 -363,278 -85,592 142,652 140,029 200,968 -
  YoY % -256.63% 92.45% -324.43% -160.00% 1.87% -30.32% -
  Horiz. % -48.69% -13.65% -180.76% -42.59% 70.98% 69.68% 100.00%
Tax Rate - % - % - % - % 26.02 % 24.99 % 25.03 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 4.12% -0.16% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 103.96% 99.84% 100.00%
Total Cost 1,174,100 1,222,642 1,565,875 1,389,364 1,271,768 1,354,150 1,491,870 -3.91%
  YoY % -3.97% -21.92% 12.70% 9.25% -6.08% -9.23% -
  Horiz. % 78.70% 81.95% 104.96% 93.13% 85.25% 90.77% 100.00%
Net Worth 711,101 746,041 1,144,795 1,478,772 1,610,987 1,649,176 1,611,709 -12.74%
  YoY % -4.68% -34.83% -22.58% -8.21% -2.32% 2.32% -
  Horiz. % 44.12% 46.29% 71.03% 91.75% 99.96% 102.32% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - 59,156 73,946 88,439 87,314 -
  YoY % 0.00% 0.00% 0.00% -20.00% -16.39% 1.29% -
  Horiz. % 0.00% 0.00% 0.00% 67.75% 84.69% 101.29% 100.00%
Div Payout % - % - % - % - % 51.84 % 63.16 % 43.45 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -17.92% 45.36% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 119.31% 145.36% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 711,101 746,041 1,144,795 1,478,772 1,610,987 1,649,176 1,611,709 -12.74%
  YoY % -4.68% -34.83% -22.58% -8.21% -2.32% 2.32% -
  Horiz. % 44.12% 46.29% 71.03% 91.75% 99.96% 102.32% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,105,494 1,091,426 0.27%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.33% 1.29% -
  Horiz. % 101.63% 101.63% 101.63% 101.63% 101.63% 101.29% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -9.88 % -2.47 % -32.03 % -7.38 % 10.07 % 9.50 % 11.99 % -
  YoY % -300.00% 92.29% -334.01% -173.29% 6.00% -20.77% -
  Horiz. % -82.40% -20.60% -267.14% -61.55% 83.99% 79.23% 100.00%
ROE -13.76 % -3.68 % -31.73 % -5.79 % 8.85 % 8.49 % 12.47 % -
  YoY % -273.91% 88.40% -448.01% -165.42% 4.24% -31.92% -
  Horiz. % -110.34% -29.51% -254.45% -46.43% 70.97% 68.08% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 96.34 107.57 106.92 116.65 127.49 135.36 155.32 -7.65%
  YoY % -10.44% 0.61% -8.34% -8.50% -5.81% -12.85% -
  Horiz. % 62.03% 69.26% 68.84% 75.10% 82.08% 87.15% 100.00%
EPS -8.83 -2.48 -32.75 -7.72 12.87 12.67 18.41 -
  YoY % -256.05% 92.43% -324.22% -159.98% 1.58% -31.18% -
  Horiz. % -47.96% -13.47% -177.89% -41.93% 69.91% 68.82% 100.00%
DPS 0.00 0.00 0.00 5.33 6.67 8.00 8.00 -
  YoY % 0.00% 0.00% 0.00% -20.09% -16.62% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 66.62% 83.38% 100.00% 100.00%
NAPS 0.6411 0.6726 1.0321 1.3332 1.4524 1.4918 1.4767 -12.98%
  YoY % -4.68% -34.83% -22.58% -8.21% -2.64% 1.02% -
  Horiz. % 43.41% 45.55% 69.89% 90.28% 98.35% 101.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 96.34 107.57 106.92 116.65 127.49 134.91 152.83 -7.40%
  YoY % -10.44% 0.61% -8.34% -8.50% -5.50% -11.73% -
  Horiz. % 63.04% 70.39% 69.96% 76.33% 83.42% 88.27% 100.00%
EPS -8.83 -2.48 -32.75 -7.72 12.87 12.62 18.12 -
  YoY % -256.05% 92.43% -324.22% -159.98% 1.98% -30.35% -
  Horiz. % -48.73% -13.69% -180.74% -42.60% 71.03% 69.65% 100.00%
DPS 0.00 0.00 0.00 5.33 6.67 7.97 7.87 -
  YoY % 0.00% 0.00% 0.00% -20.09% -16.31% 1.27% -
  Horiz. % 0.00% 0.00% 0.00% 67.73% 84.75% 101.27% 100.00%
NAPS 0.6411 0.6726 1.0321 1.3332 1.4524 1.4868 1.4531 -12.74%
  YoY % -4.68% -34.83% -22.58% -8.21% -2.31% 2.32% -
  Horiz. % 44.12% 46.29% 71.03% 91.75% 99.95% 102.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.4700 0.4900 0.8050 1.3200 1.2000 2.2300 2.7100 -
P/RPS 0.49 0.46 0.75 1.13 0.94 1.65 1.74 -19.03%
  YoY % 6.52% -38.67% -33.63% 20.21% -43.03% -5.17% -
  Horiz. % 28.16% 26.44% 43.10% 64.94% 54.02% 94.83% 100.00%
P/EPS -5.33 -19.81 -2.46 -17.11 9.33 17.61 14.72 -
  YoY % 73.09% -705.28% 85.62% -283.39% -47.02% 19.63% -
  Horiz. % -36.21% -134.58% -16.71% -116.24% 63.38% 119.63% 100.00%
EY -18.77 -5.05 -40.69 -5.85 10.72 5.68 6.79 -
  YoY % -271.68% 87.59% -595.56% -154.57% 88.73% -16.35% -
  Horiz. % -276.44% -74.37% -599.26% -86.16% 157.88% 83.65% 100.00%
DY 0.00 0.00 0.00 4.04 5.56 3.59 2.95 -
  YoY % 0.00% 0.00% 0.00% -27.34% 54.87% 21.69% -
  Horiz. % 0.00% 0.00% 0.00% 136.95% 188.47% 121.69% 100.00%
P/NAPS 0.73 0.73 0.78 0.99 0.83 1.49 1.84 -14.27%
  YoY % 0.00% -6.41% -21.21% 19.28% -44.30% -19.02% -
  Horiz. % 39.67% 39.67% 42.39% 53.80% 45.11% 80.98% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 21/11/18 29/11/17 29/11/16 19/11/15 06/11/14 18/11/13 -
Price 0.2750 0.4100 0.6950 1.2100 1.3400 1.9100 2.6700 -
P/RPS 0.29 0.38 0.65 1.04 1.05 1.41 1.72 -25.66%
  YoY % -23.68% -41.54% -37.50% -0.95% -25.53% -18.02% -
  Horiz. % 16.86% 22.09% 37.79% 60.47% 61.05% 81.98% 100.00%
P/EPS -3.12 -16.57 -2.12 -15.68 10.42 15.08 14.50 -
  YoY % 81.17% -681.60% 86.48% -250.48% -30.90% 4.00% -
  Horiz. % -21.52% -114.28% -14.62% -108.14% 71.86% 104.00% 100.00%
EY -32.08 -6.03 -47.12 -6.38 9.60 6.63 6.90 -
  YoY % -432.01% 87.20% -638.56% -166.46% 44.80% -3.91% -
  Horiz. % -464.93% -87.39% -682.90% -92.46% 139.13% 96.09% 100.00%
DY 0.00 0.00 0.00 4.41 4.98 4.19 3.00 -
  YoY % 0.00% 0.00% 0.00% -11.45% 18.85% 39.67% -
  Horiz. % 0.00% 0.00% 0.00% 147.00% 166.00% 139.67% 100.00%
P/NAPS 0.43 0.61 0.67 0.91 0.92 1.28 1.81 -21.29%
  YoY % -29.51% -8.96% -26.37% -1.09% -28.12% -29.28% -
  Horiz. % 23.76% 33.70% 37.02% 50.28% 50.83% 70.72% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers