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.
 


 

234  282  527  1231 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.16+0.025 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.375-0.135 
 TDM 0.315+0.015 
 HSI-H8K 0.15+0.04 
 SUPERMX 1.43+0.12 
 KNM 0.33+0.015 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers