Highlights

[MEDIA] YoY Cumulative Quarter Result on 2014-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 14-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     132.63%    YoY -     -27.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 600,969 653,614 695,208 742,684 832,110 782,907 775,861 -4.16%
  YoY % -8.05% -5.98% -6.39% -10.75% 6.28% 0.91% -
  Horiz. % 77.46% 84.24% 89.60% 95.72% 107.25% 100.91% 100.00%
PBT -174,963 51,133 83,140 85,355 117,889 105,879 108,109 -
  YoY % -442.17% -38.50% -2.60% -27.60% 11.34% -2.06% -
  Horiz. % -161.84% 47.30% 76.90% 78.95% 109.05% 97.94% 100.00%
Tax -4,784 -9,520 -21,490 -21,264 -29,485 -27,099 -27,839 -25.42%
  YoY % 49.75% 55.70% -1.06% 27.88% -8.80% 2.66% -
  Horiz. % 17.18% 34.20% 77.19% 76.38% 105.91% 97.34% 100.00%
NP -179,747 41,613 61,650 64,091 88,404 78,780 80,270 -
  YoY % -531.95% -32.50% -3.81% -27.50% 12.22% -1.86% -
  Horiz. % -223.93% 51.84% 76.80% 79.84% 110.13% 98.14% 100.00%
NP to SH -171,374 45,163 62,826 62,846 87,210 77,527 79,232 -
  YoY % -479.46% -28.11% -0.03% -27.94% 12.49% -2.15% -
  Horiz. % -216.29% 57.00% 79.29% 79.32% 110.07% 97.85% 100.00%
Tax Rate - % 18.62 % 25.85 % 24.91 % 25.01 % 25.59 % 25.75 % -
  YoY % 0.00% -27.97% 3.77% -0.40% -2.27% -0.62% -
  Horiz. % 0.00% 72.31% 100.39% 96.74% 97.13% 99.38% 100.00%
Total Cost 780,716 612,001 633,558 678,593 743,706 704,127 695,591 1.94%
  YoY % 27.57% -3.40% -6.64% -8.76% 5.62% 1.23% -
  Horiz. % 112.24% 87.98% 91.08% 97.56% 106.92% 101.23% 100.00%
Net Worth 1,245,842 1,610,322 1,600,117 1,638,413 1,578,283 145,648,110 1,378,406 -1.67%
  YoY % -22.63% 0.64% -2.34% 3.81% -98.92% 10,466.41% -
  Horiz. % 90.38% 116.82% 116.08% 118.86% 114.50% 10,566.41% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 22,183 33,275 33,134 32,703 32,280 - -
  YoY % 0.00% -33.33% 0.42% 1.32% 1.31% 0.00% -
  Horiz. % 0.00% 68.72% 103.08% 102.65% 101.31% 100.00% -
Div Payout % - % 49.12 % 52.96 % 52.72 % 37.50 % 41.64 % - % -
  YoY % 0.00% -7.25% 0.46% 40.59% -9.94% 0.00% -
  Horiz. % 0.00% 117.96% 127.19% 126.61% 90.06% 100.00% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,245,842 1,610,322 1,600,117 1,638,413 1,578,283 145,648,110 1,378,406 -1.67%
  YoY % -22.63% 0.64% -2.34% 3.81% -98.92% 10,466.41% -
  Horiz. % 90.38% 116.82% 116.08% 118.86% 114.50% 10,566.41% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,104,499 1,090,125 1,076,005 1,045,277 0.99%
  YoY % 0.00% 0.00% 0.42% 1.32% 1.31% 2.94% -
  Horiz. % 106.11% 106.11% 106.11% 105.67% 104.29% 102.94% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -29.91 % 6.37 % 8.87 % 8.63 % 10.62 % 10.06 % 10.35 % -
  YoY % -569.54% -28.18% 2.78% -18.74% 5.57% -2.80% -
  Horiz. % -288.99% 61.55% 85.70% 83.38% 102.61% 97.20% 100.00%
ROE -13.76 % 2.80 % 3.93 % 3.84 % 5.53 % 0.05 % 5.75 % -
  YoY % -591.43% -28.75% 2.34% -30.56% 10,960.00% -99.13% -
  Horiz. % -239.30% 48.70% 68.35% 66.78% 96.17% 0.87% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 54.18 58.93 62.68 67.24 76.33 72.76 74.23 -5.11%
  YoY % -8.06% -5.98% -6.78% -11.91% 4.91% -1.98% -
  Horiz. % 72.99% 79.39% 84.44% 90.58% 102.83% 98.02% 100.00%
EPS -15.45 4.07 5.66 5.69 8.00 7.20 7.58 -
  YoY % -479.61% -28.09% -0.53% -28.88% 11.11% -5.01% -
  Horiz. % -203.83% 53.69% 74.67% 75.07% 105.54% 94.99% 100.00%
DPS 0.00 2.00 3.00 3.00 3.00 3.00 0.00 -
  YoY % 0.00% -33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 100.00% 100.00% 100.00% 100.00% -
NAPS 1.1232 1.4518 1.4426 1.4834 1.4478 135.3600 1.3187 -2.64%
  YoY % -22.63% 0.64% -2.75% 2.46% -98.93% 10,164.66% -
  Horiz. % 85.17% 110.09% 109.40% 112.49% 109.79% 10,264.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 54.18 58.93 62.68 66.96 75.02 70.58 69.95 -4.16%
  YoY % -8.06% -5.98% -6.39% -10.74% 6.29% 0.90% -
  Horiz. % 77.46% 84.25% 89.61% 95.73% 107.25% 100.90% 100.00%
EPS -15.45 4.07 5.66 5.67 7.86 6.99 7.14 -
  YoY % -479.61% -28.09% -0.18% -27.86% 12.45% -2.10% -
  Horiz. % -216.39% 57.00% 79.27% 79.41% 110.08% 97.90% 100.00%
DPS 0.00 2.00 3.00 2.99 2.95 2.91 0.00 -
  YoY % 0.00% -33.33% 0.33% 1.36% 1.37% 0.00% -
  Horiz. % 0.00% 68.73% 103.09% 102.75% 101.37% 100.00% -
NAPS 1.1232 1.4518 1.4426 1.4771 1.4229 131.3103 1.2427 -1.67%
  YoY % -22.63% 0.64% -2.34% 3.81% -98.92% 10,466.53% -
  Horiz. % 90.38% 116.83% 116.09% 118.86% 114.50% 10,566.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.9400 1.3800 1.4600 2.5800 2.8000 2.2100 2.9000 -
P/RPS 1.73 2.34 2.33 3.84 3.67 3.04 3.91 -12.70%
  YoY % -26.07% 0.43% -39.32% 4.63% 20.72% -22.25% -
  Horiz. % 44.25% 59.85% 59.59% 98.21% 93.86% 77.75% 100.00%
P/EPS -6.08 33.89 25.78 45.34 35.00 30.67 38.26 -
  YoY % -117.94% 31.46% -43.14% 29.54% 14.12% -19.84% -
  Horiz. % -15.89% 88.58% 67.38% 118.50% 91.48% 80.16% 100.00%
EY -16.44 2.95 3.88 2.21 2.86 3.26 2.61 -
  YoY % -657.29% -23.97% 75.57% -22.73% -12.27% 24.90% -
  Horiz. % -629.89% 113.03% 148.66% 84.67% 109.58% 124.90% 100.00%
DY 0.00 1.45 2.05 1.16 1.07 1.36 0.00 -
  YoY % 0.00% -29.27% 76.72% 8.41% -21.32% 0.00% -
  Horiz. % 0.00% 106.62% 150.74% 85.29% 78.68% 100.00% -
P/NAPS 0.84 0.95 1.01 1.74 1.93 0.02 2.20 -14.81%
  YoY % -11.58% -5.94% -41.95% -9.84% 9,550.00% -99.09% -
  Horiz. % 38.18% 43.18% 45.91% 79.09% 87.73% 0.91% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 14/08/17 11/08/16 13/08/15 14/08/14 28/08/13 14/08/12 24/08/11 -
Price 0.7450 1.4700 1.1400 2.3900 2.5500 2.4500 2.7600 -
P/RPS 1.38 2.49 1.82 3.55 3.34 3.37 3.72 -15.22%
  YoY % -44.58% 36.81% -48.73% 6.29% -0.89% -9.41% -
  Horiz. % 37.10% 66.94% 48.92% 95.43% 89.78% 90.59% 100.00%
P/EPS -4.82 36.10 20.13 42.00 31.88 34.00 36.41 -
  YoY % -113.35% 79.33% -52.07% 31.74% -6.24% -6.62% -
  Horiz. % -13.24% 99.15% 55.29% 115.35% 87.56% 93.38% 100.00%
EY -20.74 2.77 4.97 2.38 3.14 2.94 2.75 -
  YoY % -848.74% -44.27% 108.82% -24.20% 6.80% 6.91% -
  Horiz. % -754.18% 100.73% 180.73% 86.55% 114.18% 106.91% 100.00%
DY 0.00 1.36 2.63 1.26 1.18 1.22 0.00 -
  YoY % 0.00% -48.29% 108.73% 6.78% -3.28% 0.00% -
  Horiz. % 0.00% 111.48% 215.57% 103.28% 96.72% 100.00% -
P/NAPS 0.66 1.01 0.79 1.61 1.76 0.02 2.09 -17.46%
  YoY % -34.65% 27.85% -50.93% -8.52% 8,700.00% -99.04% -
  Horiz. % 31.58% 48.33% 37.80% 77.03% 84.21% 0.96% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers