Highlights

[MEDIA] YoY Annualized Quarter Result on 2014-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 08-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -49.54%    YoY -     -0.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,088,800 1,216,252 1,317,556 1,404,120 1,463,344 1,341,136 1,416,756 -4.29%
  YoY % -10.48% -7.69% -6.16% -4.05% 9.11% -5.34% -
  Horiz. % 76.85% 85.85% 93.00% 99.11% 103.29% 94.66% 100.00%
PBT -157,440 85,168 103,220 145,468 146,568 114,896 190,244 -
  YoY % -284.86% -17.49% -29.04% -0.75% 27.57% -39.61% -
  Horiz. % -82.76% 44.77% 54.26% 76.46% 77.04% 60.39% 100.00%
Tax -8,004 -16,208 -25,816 -35,220 -35,448 -29,288 -49,540 -26.18%
  YoY % 50.62% 37.22% 26.70% 0.64% -21.03% 40.88% -
  Horiz. % 16.16% 32.72% 52.11% 71.09% 71.55% 59.12% 100.00%
NP -165,444 68,960 77,404 110,248 111,120 85,608 140,704 -
  YoY % -339.91% -10.91% -29.79% -0.78% 29.80% -39.16% -
  Horiz. % -117.58% 49.01% 55.01% 78.35% 78.97% 60.84% 100.00%
NP to SH -153,860 68,984 75,532 108,064 108,428 83,064 139,172 -
  YoY % -323.04% -8.67% -30.10% -0.34% 30.54% -40.32% -
  Horiz. % -110.55% 49.57% 54.27% 77.65% 77.91% 59.68% 100.00%
Tax Rate - % 19.03 % 25.01 % 24.21 % 24.19 % 25.49 % 26.04 % -
  YoY % 0.00% -23.91% 3.30% 0.08% -5.10% -2.11% -
  Horiz. % 0.00% 73.08% 96.04% 92.97% 92.90% 97.89% 100.00%
Total Cost 1,254,244 1,147,292 1,240,152 1,293,872 1,352,224 1,255,528 1,276,052 -0.29%
  YoY % 9.32% -7.49% -4.15% -4.32% 7.70% -1.61% -
  Horiz. % 98.29% 89.91% 97.19% 101.40% 105.97% 98.39% 100.00%
Net Worth 1,423,091 1,637,941 1,611,653 1,654,592 1,582,506 1,392,420 1,315,403 1.32%
  YoY % -13.12% 1.63% -2.60% 4.56% 13.65% 5.86% -
  Horiz. % 108.19% 124.52% 122.52% 125.79% 120.31% 105.86% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,423,091 1,637,941 1,611,653 1,654,592 1,582,506 1,392,420 1,315,403 1.32%
  YoY % -13.12% 1.63% -2.60% 4.56% 13.65% 5.86% -
  Horiz. % 108.19% 124.52% 122.52% 125.79% 120.31% 105.86% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,102,693 1,084,280 1,071,752 1,035,505 1.15%
  YoY % 0.00% 0.00% 0.59% 1.70% 1.17% 3.50% -
  Horiz. % 107.12% 107.12% 107.12% 106.49% 104.71% 103.50% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -15.20 % 5.67 % 5.87 % 7.85 % 7.59 % 6.38 % 9.93 % -
  YoY % -368.08% -3.41% -25.22% 3.43% 18.97% -35.75% -
  Horiz. % -153.07% 57.10% 59.11% 79.05% 76.44% 64.25% 100.00%
ROE -10.81 % 4.21 % 4.69 % 6.53 % 6.85 % 5.97 % 10.58 % -
  YoY % -356.77% -10.23% -28.18% -4.67% 14.74% -43.57% -
  Horiz. % -102.17% 39.79% 44.33% 61.72% 64.74% 56.43% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 98.16 109.65 118.79 127.34 134.96 125.13 136.82 -5.38%
  YoY % -10.48% -7.69% -6.71% -5.65% 7.86% -8.54% -
  Horiz. % 71.74% 80.14% 86.82% 93.07% 98.64% 91.46% 100.00%
EPS -13.88 6.20 6.80 9.80 10.00 7.72 13.44 -
  YoY % -323.87% -8.82% -30.61% -2.00% 29.53% -42.56% -
  Horiz. % -103.27% 46.13% 50.60% 72.92% 74.40% 57.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2830 1.4767 1.4530 1.5005 1.4595 1.2992 1.2703 0.17%
  YoY % -13.12% 1.63% -3.17% 2.81% 12.34% 2.28% -
  Horiz. % 101.00% 116.25% 114.38% 118.12% 114.89% 102.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 98.16 109.65 118.79 126.59 131.93 120.91 127.73 -4.29%
  YoY % -10.48% -7.69% -6.16% -4.05% 9.11% -5.34% -
  Horiz. % 76.85% 85.85% 93.00% 99.11% 103.29% 94.66% 100.00%
EPS -13.88 6.20 6.80 9.74 9.78 7.49 12.55 -
  YoY % -323.87% -8.82% -30.18% -0.41% 30.57% -40.32% -
  Horiz. % -110.60% 49.40% 54.18% 77.61% 77.93% 59.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2830 1.4767 1.4530 1.4917 1.4267 1.2553 1.1859 1.32%
  YoY % -13.12% 1.63% -2.59% 4.56% 13.65% 5.85% -
  Horiz. % 108.19% 124.52% 122.52% 125.79% 120.31% 105.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.1500 1.4600 1.7000 2.3600 2.4000 2.6800 2.5700 -
P/RPS 1.17 1.33 1.43 1.85 1.78 2.14 1.88 -7.59%
  YoY % -12.03% -6.99% -22.70% 3.93% -16.82% 13.83% -
  Horiz. % 62.23% 70.74% 76.06% 98.40% 94.68% 113.83% 100.00%
P/EPS -8.29 23.48 24.96 24.08 24.00 34.58 19.12 -
  YoY % -135.31% -5.93% 3.65% 0.33% -30.60% 80.86% -
  Horiz. % -43.36% 122.80% 130.54% 125.94% 125.52% 180.86% 100.00%
EY -12.06 4.26 4.01 4.15 4.17 2.89 5.23 -
  YoY % -383.10% 6.23% -3.37% -0.48% 44.29% -44.74% -
  Horiz. % -230.59% 81.45% 76.67% 79.35% 79.73% 55.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.90 0.99 1.17 1.57 1.64 2.06 2.02 -12.60%
  YoY % -9.09% -15.38% -25.48% -4.27% -20.39% 1.98% -
  Horiz. % 44.55% 49.01% 57.92% 77.72% 81.19% 101.98% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 12/05/16 14/05/15 08/05/14 07/05/13 16/05/12 12/05/11 -
Price 1.1100 1.4200 1.6700 2.4500 2.6200 2.4000 2.6800 -
P/RPS 1.13 1.30 1.41 1.92 1.94 1.92 1.96 -8.76%
  YoY % -13.08% -7.80% -26.56% -1.03% 1.04% -2.04% -
  Horiz. % 57.65% 66.33% 71.94% 97.96% 98.98% 97.96% 100.00%
P/EPS -8.00 22.83 24.52 25.00 26.20 30.97 19.94 -
  YoY % -135.04% -6.89% -1.92% -4.58% -15.40% 55.32% -
  Horiz. % -40.12% 114.49% 122.97% 125.38% 131.39% 155.32% 100.00%
EY -12.50 4.38 4.08 4.00 3.82 3.23 5.01 -
  YoY % -385.39% 7.35% 2.00% 4.71% 18.27% -35.53% -
  Horiz. % -249.50% 87.43% 81.44% 79.84% 76.25% 64.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.87 0.96 1.15 1.63 1.80 1.85 2.11 -13.72%
  YoY % -9.37% -16.52% -29.45% -9.44% -2.70% -12.32% -
  Horiz. % 41.23% 45.50% 54.50% 77.25% 85.31% 87.68% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

407  494  466  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.425+0.105 
 HLT-WA 0.645+0.29 
 LKL 0.79+0.235 
 BCMALL 0.305+0.08 
 CAREPLS 1.81+0.41 
 HLT 0.885+0.30 
 K1-WC 0.24+0.10 
 FINTEC 0.07+0.02 
 KNM 0.225+0.01 
 KGROUP 0.065-0.01 

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
Partners & Brokers