Highlights

[MEDIA] YoY Cumulative Quarter Result on 2015-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 13-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     232.71%    YoY -     -0.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 623,038 600,969 653,614 695,208 742,684 832,110 782,907 -3.73%
  YoY % 3.67% -8.05% -5.98% -6.39% -10.75% 6.28% -
  Horiz. % 79.58% 76.76% 83.49% 88.80% 94.86% 106.28% 100.00%
PBT 9,682 -174,963 51,133 83,140 85,355 117,889 105,879 -32.87%
  YoY % 105.53% -442.17% -38.50% -2.60% -27.60% 11.34% -
  Horiz. % 9.14% -165.25% 48.29% 78.52% 80.62% 111.34% 100.00%
Tax -980 -4,784 -9,520 -21,490 -21,264 -29,485 -27,099 -42.48%
  YoY % 79.52% 49.75% 55.70% -1.06% 27.88% -8.80% -
  Horiz. % 3.62% 17.65% 35.13% 79.30% 78.47% 108.80% 100.00%
NP 8,702 -179,747 41,613 61,650 64,091 88,404 78,780 -30.72%
  YoY % 104.84% -531.95% -32.50% -3.81% -27.50% 12.22% -
  Horiz. % 11.05% -228.16% 52.82% 78.26% 81.35% 112.22% 100.00%
NP to SH 10,126 -171,374 45,163 62,826 62,846 87,210 77,527 -28.76%
  YoY % 105.91% -479.46% -28.11% -0.03% -27.94% 12.49% -
  Horiz. % 13.06% -221.05% 58.25% 81.04% 81.06% 112.49% 100.00%
Tax Rate 10.12 % - % 18.62 % 25.85 % 24.91 % 25.01 % 25.59 % -14.32%
  YoY % 0.00% 0.00% -27.97% 3.77% -0.40% -2.27% -
  Horiz. % 39.55% 0.00% 72.76% 101.02% 97.34% 97.73% 100.00%
Total Cost 614,336 780,716 612,001 633,558 678,593 743,706 704,127 -2.25%
  YoY % -21.31% 27.57% -3.40% -6.64% -8.76% 5.62% -
  Horiz. % 87.25% 110.88% 86.92% 89.98% 96.37% 105.62% 100.00%
Net Worth 776,765 1,245,842 1,610,322 1,600,117 1,638,413 1,578,283 145,648,110 -58.18%
  YoY % -37.65% -22.63% 0.64% -2.34% 3.81% -98.92% -
  Horiz. % 0.53% 0.86% 1.11% 1.10% 1.12% 1.08% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 22,183 33,275 33,134 32,703 32,280 -
  YoY % 0.00% 0.00% -33.33% 0.42% 1.32% 1.31% -
  Horiz. % 0.00% 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% 0.00% -7.25% 0.46% 40.59% -9.94% -
  Horiz. % 0.00% 0.00% 117.96% 127.19% 126.61% 90.06% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 776,765 1,245,842 1,610,322 1,600,117 1,638,413 1,578,283 145,648,110 -58.18%
  YoY % -37.65% -22.63% 0.64% -2.34% 3.81% -98.92% -
  Horiz. % 0.53% 0.86% 1.11% 1.10% 1.12% 1.08% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,104,499 1,090,125 1,076,005 0.51%
  YoY % 0.00% 0.00% 0.00% 0.42% 1.32% 1.31% -
  Horiz. % 103.08% 103.08% 103.08% 103.08% 102.65% 101.31% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 1.40 % -29.91 % 6.37 % 8.87 % 8.63 % 10.62 % 10.06 % -28.00%
  YoY % 104.68% -569.54% -28.18% 2.78% -18.74% 5.57% -
  Horiz. % 13.92% -297.32% 63.32% 88.17% 85.79% 105.57% 100.00%
ROE 1.30 % -13.76 % 2.80 % 3.93 % 3.84 % 5.53 % 0.05 % 72.08%
  YoY % 109.45% -591.43% -28.75% 2.34% -30.56% 10,960.00% -
  Horiz. % 2,600.00% -27,520.00% 5,600.00% 7,860.00% 7,680.00% 11,060.00% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 56.17 54.18 58.93 62.68 67.24 76.33 72.76 -4.22%
  YoY % 3.67% -8.06% -5.98% -6.78% -11.91% 4.91% -
  Horiz. % 77.20% 74.46% 80.99% 86.15% 92.41% 104.91% 100.00%
EPS 0.91 -15.45 4.07 5.66 5.69 8.00 7.20 -29.15%
  YoY % 105.89% -479.61% -28.09% -0.53% -28.88% 11.11% -
  Horiz. % 12.64% -214.58% 56.53% 78.61% 79.03% 111.11% 100.00%
DPS 0.00 0.00 2.00 3.00 3.00 3.00 3.00 -
  YoY % 0.00% 0.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.67% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7003 1.1232 1.4518 1.4426 1.4834 1.4478 135.3600 -58.40%
  YoY % -37.65% -22.63% 0.64% -2.75% 2.46% -98.93% -
  Horiz. % 0.52% 0.83% 1.07% 1.07% 1.10% 1.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 56.17 54.18 58.93 62.68 66.96 75.02 70.58 -3.73%
  YoY % 3.67% -8.06% -5.98% -6.39% -10.74% 6.29% -
  Horiz. % 79.58% 76.76% 83.49% 88.81% 94.87% 106.29% 100.00%
EPS 0.91 -15.45 4.07 5.66 5.67 7.86 6.99 -28.80%
  YoY % 105.89% -479.61% -28.09% -0.18% -27.86% 12.45% -
  Horiz. % 13.02% -221.03% 58.23% 80.97% 81.12% 112.45% 100.00%
DPS 0.00 0.00 2.00 3.00 2.99 2.95 2.91 -
  YoY % 0.00% 0.00% -33.33% 0.33% 1.36% 1.37% -
  Horiz. % 0.00% 0.00% 68.73% 103.09% 102.75% 101.37% 100.00%
NAPS 0.7003 1.1232 1.4518 1.4426 1.4771 1.4229 131.3103 -58.18%
  YoY % -37.65% -22.63% 0.64% -2.34% 3.81% -98.92% -
  Horiz. % 0.53% 0.86% 1.11% 1.10% 1.12% 1.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.4800 0.9400 1.3800 1.4600 2.5800 2.8000 2.2100 -
P/RPS 0.85 1.73 2.34 2.33 3.84 3.67 3.04 -19.13%
  YoY % -50.87% -26.07% 0.43% -39.32% 4.63% 20.72% -
  Horiz. % 27.96% 56.91% 76.97% 76.64% 126.32% 120.72% 100.00%
P/EPS 52.58 -6.08 33.89 25.78 45.34 35.00 30.67 9.40%
  YoY % 964.80% -117.94% 31.46% -43.14% 29.54% 14.12% -
  Horiz. % 171.44% -19.82% 110.50% 84.06% 147.83% 114.12% 100.00%
EY 1.90 -16.44 2.95 3.88 2.21 2.86 3.26 -8.60%
  YoY % 111.56% -657.29% -23.97% 75.57% -22.73% -12.27% -
  Horiz. % 58.28% -504.29% 90.49% 119.02% 67.79% 87.73% 100.00%
DY 0.00 0.00 1.45 2.05 1.16 1.07 1.36 -
  YoY % 0.00% 0.00% -29.27% 76.72% 8.41% -21.32% -
  Horiz. % 0.00% 0.00% 106.62% 150.74% 85.29% 78.68% 100.00%
P/NAPS 0.69 0.84 0.95 1.01 1.74 1.93 0.02 80.38%
  YoY % -17.86% -11.58% -5.94% -41.95% -9.84% 9,550.00% -
  Horiz. % 3,450.00% 4,200.00% 4,750.00% 5,050.00% 8,700.00% 9,650.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 14/08/17 11/08/16 13/08/15 14/08/14 28/08/13 14/08/12 -
Price 0.4100 0.7450 1.4700 1.1400 2.3900 2.5500 2.4500 -
P/RPS 0.73 1.38 2.49 1.82 3.55 3.34 3.37 -22.49%
  YoY % -47.10% -44.58% 36.81% -48.73% 6.29% -0.89% -
  Horiz. % 21.66% 40.95% 73.89% 54.01% 105.34% 99.11% 100.00%
P/EPS 44.91 -4.82 36.10 20.13 42.00 31.88 34.00 4.75%
  YoY % 1,031.74% -113.35% 79.33% -52.07% 31.74% -6.24% -
  Horiz. % 132.09% -14.18% 106.18% 59.21% 123.53% 93.76% 100.00%
EY 2.23 -20.74 2.77 4.97 2.38 3.14 2.94 -4.50%
  YoY % 110.75% -848.74% -44.27% 108.82% -24.20% 6.80% -
  Horiz. % 75.85% -705.44% 94.22% 169.05% 80.95% 106.80% 100.00%
DY 0.00 0.00 1.36 2.63 1.26 1.18 1.22 -
  YoY % 0.00% 0.00% -48.29% 108.73% 6.78% -3.28% -
  Horiz. % 0.00% 0.00% 111.48% 215.57% 103.28% 96.72% 100.00%
P/NAPS 0.59 0.66 1.01 0.79 1.61 1.76 0.02 75.74%
  YoY % -10.61% -34.65% 27.85% -50.93% -8.52% 8,700.00% -
  Horiz. % 2,950.00% 3,300.00% 5,050.00% 3,950.00% 8,050.00% 8,800.00% 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
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS