Highlights

[MEDIA] YoY Annualized Quarter Result on 2015-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 14-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     0.01%    YoY -     -30.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,122,664 1,088,800 1,216,252 1,317,556 1,404,120 1,463,344 1,341,136 -2.92%
  YoY % 3.11% -10.48% -7.69% -6.16% -4.05% 9.11% -
  Horiz. % 83.71% 81.18% 90.69% 98.24% 104.70% 109.11% 100.00%
PBT -90,180 -157,440 85,168 103,220 145,468 146,568 114,896 -
  YoY % 42.72% -284.86% -17.49% -29.04% -0.75% 27.57% -
  Horiz. % -78.49% -137.03% 74.13% 89.84% 126.61% 127.57% 100.00%
Tax -1,816 -8,004 -16,208 -25,816 -35,220 -35,448 -29,288 -37.07%
  YoY % 77.31% 50.62% 37.22% 26.70% 0.64% -21.03% -
  Horiz. % 6.20% 27.33% 55.34% 88.15% 120.25% 121.03% 100.00%
NP -91,996 -165,444 68,960 77,404 110,248 111,120 85,608 -
  YoY % 44.39% -339.91% -10.91% -29.79% -0.78% 29.80% -
  Horiz. % -107.46% -193.26% 80.55% 90.42% 128.78% 129.80% 100.00%
NP to SH -87,304 -153,860 68,984 75,532 108,064 108,428 83,064 -
  YoY % 43.26% -323.04% -8.67% -30.10% -0.34% 30.54% -
  Horiz. % -105.10% -185.23% 83.05% 90.93% 130.10% 130.54% 100.00%
Tax Rate - % - % 19.03 % 25.01 % 24.21 % 24.19 % 25.49 % -
  YoY % 0.00% 0.00% -23.91% 3.30% 0.08% -5.10% -
  Horiz. % 0.00% 0.00% 74.66% 98.12% 94.98% 94.90% 100.00%
Total Cost 1,214,660 1,254,244 1,147,292 1,240,152 1,293,872 1,352,224 1,255,528 -0.55%
  YoY % -3.16% 9.32% -7.49% -4.15% -4.32% 7.70% -
  Horiz. % 96.74% 99.90% 91.38% 98.78% 103.05% 107.70% 100.00%
Net Worth 744,821 1,423,091 1,637,941 1,611,653 1,654,592 1,582,506 1,392,420 -9.90%
  YoY % -47.66% -13.12% 1.63% -2.60% 4.56% 13.65% -
  Horiz. % 53.49% 102.20% 117.63% 115.74% 118.83% 113.65% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 744,821 1,423,091 1,637,941 1,611,653 1,654,592 1,582,506 1,392,420 -9.90%
  YoY % -47.66% -13.12% 1.63% -2.60% 4.56% 13.65% -
  Horiz. % 53.49% 102.20% 117.63% 115.74% 118.83% 113.65% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,102,693 1,084,280 1,071,752 0.57%
  YoY % 0.00% 0.00% 0.00% 0.59% 1.70% 1.17% -
  Horiz. % 103.49% 103.49% 103.49% 103.49% 102.89% 101.17% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -8.19 % -15.20 % 5.67 % 5.87 % 7.85 % 7.59 % 6.38 % -
  YoY % 46.12% -368.08% -3.41% -25.22% 3.43% 18.97% -
  Horiz. % -128.37% -238.24% 88.87% 92.01% 123.04% 118.97% 100.00%
ROE -11.72 % -10.81 % 4.21 % 4.69 % 6.53 % 6.85 % 5.97 % -
  YoY % -8.42% -356.77% -10.23% -28.18% -4.67% 14.74% -
  Horiz. % -196.31% -181.07% 70.52% 78.56% 109.38% 114.74% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 101.21 98.16 109.65 118.79 127.34 134.96 125.13 -3.47%
  YoY % 3.11% -10.48% -7.69% -6.71% -5.65% 7.86% -
  Horiz. % 80.88% 78.45% 87.63% 94.93% 101.77% 107.86% 100.00%
EPS -7.88 -13.88 6.20 6.80 9.80 10.00 7.72 -
  YoY % 43.23% -323.87% -8.82% -30.61% -2.00% 29.53% -
  Horiz. % -102.07% -179.79% 80.31% 88.08% 126.94% 129.53% 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 0.6715 1.2830 1.4767 1.4530 1.5005 1.4595 1.2992 -10.41%
  YoY % -47.66% -13.12% 1.63% -3.17% 2.81% 12.34% -
  Horiz. % 51.69% 98.75% 113.66% 111.84% 115.49% 112.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 101.21 98.16 109.65 118.79 126.59 131.93 120.91 -2.92%
  YoY % 3.11% -10.48% -7.69% -6.16% -4.05% 9.11% -
  Horiz. % 83.71% 81.18% 90.69% 98.25% 104.70% 109.11% 100.00%
EPS -7.88 -13.88 6.20 6.80 9.74 9.78 7.49 -
  YoY % 43.23% -323.87% -8.82% -30.18% -0.41% 30.57% -
  Horiz. % -105.21% -185.31% 82.78% 90.79% 130.04% 130.57% 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 0.6715 1.2830 1.4767 1.4530 1.4917 1.4267 1.2553 -9.90%
  YoY % -47.66% -13.12% 1.63% -2.59% 4.56% 13.65% -
  Horiz. % 53.49% 102.21% 117.64% 115.75% 118.83% 113.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.3800 1.1500 1.4600 1.7000 2.3600 2.4000 2.6800 -
P/RPS 0.38 1.17 1.33 1.43 1.85 1.78 2.14 -25.02%
  YoY % -67.52% -12.03% -6.99% -22.70% 3.93% -16.82% -
  Horiz. % 17.76% 54.67% 62.15% 66.82% 86.45% 83.18% 100.00%
P/EPS -4.83 -8.29 23.48 24.96 24.08 24.00 34.58 -
  YoY % 41.74% -135.31% -5.93% 3.65% 0.33% -30.60% -
  Horiz. % -13.97% -23.97% 67.90% 72.18% 69.64% 69.40% 100.00%
EY -20.71 -12.06 4.26 4.01 4.15 4.17 2.89 -
  YoY % -71.72% -383.10% 6.23% -3.37% -0.48% 44.29% -
  Horiz. % -716.61% -417.30% 147.40% 138.75% 143.60% 144.29% 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 0.57 0.90 0.99 1.17 1.57 1.64 2.06 -19.27%
  YoY % -36.67% -9.09% -15.38% -25.48% -4.27% -20.39% -
  Horiz. % 27.67% 43.69% 48.06% 56.80% 76.21% 79.61% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 29/05/17 12/05/16 14/05/15 08/05/14 07/05/13 16/05/12 -
Price 0.3600 1.1100 1.4200 1.6700 2.4500 2.6200 2.4000 -
P/RPS 0.36 1.13 1.30 1.41 1.92 1.94 1.92 -24.34%
  YoY % -68.14% -13.08% -7.80% -26.56% -1.03% 1.04% -
  Horiz. % 18.75% 58.85% 67.71% 73.44% 100.00% 101.04% 100.00%
P/EPS -4.57 -8.00 22.83 24.52 25.00 26.20 30.97 -
  YoY % 42.87% -135.04% -6.89% -1.92% -4.58% -15.40% -
  Horiz. % -14.76% -25.83% 73.72% 79.17% 80.72% 84.60% 100.00%
EY -21.86 -12.50 4.38 4.08 4.00 3.82 3.23 -
  YoY % -74.88% -385.39% 7.35% 2.00% 4.71% 18.27% -
  Horiz. % -676.78% -387.00% 135.60% 126.32% 123.84% 118.27% 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 0.54 0.87 0.96 1.15 1.63 1.80 1.85 -18.55%
  YoY % -37.93% -9.37% -16.52% -29.45% -9.44% -2.70% -
  Horiz. % 29.19% 47.03% 51.89% 62.16% 88.11% 97.30% 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 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
4. DAP reps say Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
5. Tuan Ibrahim: All PAS, Umno MPs signed SD for Muhyiddin to be PM save malaysia!!!
6. [转贴] [Facebook live video:浅谈Kronologi Asia bhd (Krono)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Thai AirAsia Announces Operational Results for 2019 Q4 Good Articles to Share
8. DAP’s Yeo says Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
Partners & Brokers