Highlights

[MEDIA] YoY Cumulative Quarter Result on 2017-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 14-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -345.53%    YoY -     -479.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 474,714 535,869 623,038 600,969 653,614 695,208 742,684 -7.18%
  YoY % -11.41% -13.99% 3.67% -8.05% -5.98% -6.39% -
  Horiz. % 63.92% 72.15% 83.89% 80.92% 88.01% 93.61% 100.00%
PBT -45,773 -48,096 9,682 -174,963 51,133 83,140 85,355 -
  YoY % 4.83% -596.76% 105.53% -442.17% -38.50% -2.60% -
  Horiz. % -53.63% -56.35% 11.34% -204.98% 59.91% 97.40% 100.00%
Tax -2,232 -5,508 -980 -4,784 -9,520 -21,490 -21,264 -31.29%
  YoY % 59.48% -462.04% 79.52% 49.75% 55.70% -1.06% -
  Horiz. % 10.50% 25.90% 4.61% 22.50% 44.77% 101.06% 100.00%
NP -48,005 -53,604 8,702 -179,747 41,613 61,650 64,091 -
  YoY % 10.45% -716.00% 104.84% -531.95% -32.50% -3.81% -
  Horiz. % -74.90% -83.64% 13.58% -280.46% 64.93% 96.19% 100.00%
NP to SH -49,645 -49,234 10,126 -171,374 45,163 62,826 62,846 -
  YoY % -0.83% -586.21% 105.91% -479.46% -28.11% -0.03% -
  Horiz. % -78.99% -78.34% 16.11% -272.69% 71.86% 99.97% 100.00%
Tax Rate - % - % 10.12 % - % 18.62 % 25.85 % 24.91 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -27.97% 3.77% -
  Horiz. % 0.00% 0.00% 40.63% 0.00% 74.75% 103.77% 100.00%
Total Cost 522,719 589,473 614,336 780,716 612,001 633,558 678,593 -4.25%
  YoY % -11.32% -4.05% -21.31% 27.57% -3.40% -6.64% -
  Horiz. % 77.03% 86.87% 90.53% 115.05% 90.19% 93.36% 100.00%
Net Worth 549,049 730,296 776,765 1,245,842 1,610,322 1,600,117 1,638,413 -16.64%
  YoY % -24.82% -5.98% -37.65% -22.63% 0.64% -2.34% -
  Horiz. % 33.51% 44.57% 47.41% 76.04% 98.29% 97.66% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - 22,183 33,275 33,134 -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.33% 0.42% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.95% 100.42% 100.00%
Div Payout % - % - % - % - % 49.12 % 52.96 % 52.72 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -7.25% 0.46% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 93.17% 100.46% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 549,049 730,296 776,765 1,245,842 1,610,322 1,600,117 1,638,413 -16.64%
  YoY % -24.82% -5.98% -37.65% -22.63% 0.64% -2.34% -
  Horiz. % 33.51% 44.57% 47.41% 76.04% 98.29% 97.66% 100.00%
NOSH 1,109,190 1,109,199 1,109,190 1,109,190 1,109,190 1,109,190 1,104,499 0.07%
  YoY % -0.00% 0.00% 0.00% 0.00% 0.00% 0.42% -
  Horiz. % 100.42% 100.43% 100.42% 100.42% 100.42% 100.42% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -10.11 % -10.00 % 1.40 % -29.91 % 6.37 % 8.87 % 8.63 % -
  YoY % -1.10% -814.29% 104.68% -569.54% -28.18% 2.78% -
  Horiz. % -117.15% -115.87% 16.22% -346.58% 73.81% 102.78% 100.00%
ROE -9.04 % -6.74 % 1.30 % -13.76 % 2.80 % 3.93 % 3.84 % -
  YoY % -34.12% -618.46% 109.45% -591.43% -28.75% 2.34% -
  Horiz. % -235.42% -175.52% 33.85% -358.33% 72.92% 102.34% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 42.80 48.31 56.17 54.18 58.93 62.68 67.24 -7.25%
  YoY % -11.41% -13.99% 3.67% -8.06% -5.98% -6.78% -
  Horiz. % 63.65% 71.85% 83.54% 80.58% 87.64% 93.22% 100.00%
EPS -4.48 -4.44 0.91 -15.45 4.07 5.66 5.69 -
  YoY % -0.90% -587.91% 105.89% -479.61% -28.09% -0.53% -
  Horiz. % -78.73% -78.03% 15.99% -271.53% 71.53% 99.47% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 3.00 3.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.33% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.67% 100.00% 100.00%
NAPS 0.4950 0.6584 0.7003 1.1232 1.4518 1.4426 1.4834 -16.70%
  YoY % -24.82% -5.98% -37.65% -22.63% 0.64% -2.75% -
  Horiz. % 33.37% 44.38% 47.21% 75.72% 97.87% 97.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 42.80 48.31 56.17 54.18 58.93 62.68 66.96 -7.18%
  YoY % -11.41% -13.99% 3.67% -8.06% -5.98% -6.39% -
  Horiz. % 63.92% 72.15% 83.89% 80.91% 88.01% 93.61% 100.00%
EPS -4.48 -4.44 0.91 -15.45 4.07 5.66 5.67 -
  YoY % -0.90% -587.91% 105.89% -479.61% -28.09% -0.18% -
  Horiz. % -79.01% -78.31% 16.05% -272.49% 71.78% 99.82% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 3.00 2.99 -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.33% 0.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.89% 100.33% 100.00%
NAPS 0.4950 0.6584 0.7003 1.1232 1.4518 1.4426 1.4771 -16.64%
  YoY % -24.82% -5.98% -37.65% -22.63% 0.64% -2.34% -
  Horiz. % 33.51% 44.57% 47.41% 76.04% 98.29% 97.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.1500 0.4800 0.4800 0.9400 1.3800 1.4600 2.5800 -
P/RPS 0.35 0.99 0.85 1.73 2.34 2.33 3.84 -32.89%
  YoY % -64.65% 16.47% -50.87% -26.07% 0.43% -39.32% -
  Horiz. % 9.11% 25.78% 22.14% 45.05% 60.94% 60.68% 100.00%
P/EPS -3.35 -10.81 52.58 -6.08 33.89 25.78 45.34 -
  YoY % 69.01% -120.56% 964.80% -117.94% 31.46% -43.14% -
  Horiz. % -7.39% -23.84% 115.97% -13.41% 74.75% 56.86% 100.00%
EY -29.84 -9.25 1.90 -16.44 2.95 3.88 2.21 -
  YoY % -222.59% -586.84% 111.56% -657.29% -23.97% 75.57% -
  Horiz. % -1,350.23% -418.55% 85.97% -743.89% 133.48% 175.57% 100.00%
DY 0.00 0.00 0.00 0.00 1.45 2.05 1.16 -
  YoY % 0.00% 0.00% 0.00% 0.00% -29.27% 76.72% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 125.00% 176.72% 100.00%
P/NAPS 0.30 0.73 0.69 0.84 0.95 1.01 1.74 -25.38%
  YoY % -58.90% 5.80% -17.86% -11.58% -5.94% -41.95% -
  Horiz. % 17.24% 41.95% 39.66% 48.28% 54.60% 58.05% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 22/08/19 30/08/18 14/08/17 11/08/16 13/08/15 14/08/14 -
Price 0.1900 0.4850 0.4100 0.7450 1.4700 1.1400 2.3900 -
P/RPS 0.44 1.00 0.73 1.38 2.49 1.82 3.55 -29.37%
  YoY % -56.00% 36.99% -47.10% -44.58% 36.81% -48.73% -
  Horiz. % 12.39% 28.17% 20.56% 38.87% 70.14% 51.27% 100.00%
P/EPS -4.25 -10.93 44.91 -4.82 36.10 20.13 42.00 -
  YoY % 61.12% -124.34% 1,031.74% -113.35% 79.33% -52.07% -
  Horiz. % -10.12% -26.02% 106.93% -11.48% 85.95% 47.93% 100.00%
EY -23.56 -9.15 2.23 -20.74 2.77 4.97 2.38 -
  YoY % -157.49% -510.31% 110.75% -848.74% -44.27% 108.82% -
  Horiz. % -989.92% -384.45% 93.70% -871.43% 116.39% 208.82% 100.00%
DY 0.00 0.00 0.00 0.00 1.36 2.63 1.26 -
  YoY % 0.00% 0.00% 0.00% 0.00% -48.29% 108.73% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 107.94% 208.73% 100.00%
P/NAPS 0.38 0.74 0.59 0.66 1.01 0.79 1.61 -21.37%
  YoY % -48.65% 25.42% -10.61% -34.65% 27.85% -50.93% -
  Horiz. % 23.60% 45.96% 36.65% 40.99% 62.73% 49.07% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

368  477  645  973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205+0.005 
 KANGER 0.185+0.005 
 KGROUP 0.060.00 
 ASIABIO-OR 0.015+0.005 
 MTRONIC 0.115+0.005 
 FINTEC 0.105+0.01 
 IRIS 0.35-0.005 
 VIVOCOM 0.995+0.19 
 PA 0.16+0.01 
 BIOHLDG 0.31+0.02 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
7. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS