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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 535,869 623,038 600,969 653,614 695,208 742,684 832,110 -7.07%
  YoY % -13.99% 3.67% -8.05% -5.98% -6.39% -10.75% -
  Horiz. % 64.40% 74.87% 72.22% 78.55% 83.55% 89.25% 100.00%
PBT -48,096 9,682 -174,963 51,133 83,140 85,355 117,889 -
  YoY % -596.76% 105.53% -442.17% -38.50% -2.60% -27.60% -
  Horiz. % -40.80% 8.21% -148.41% 43.37% 70.52% 72.40% 100.00%
Tax -5,508 -980 -4,784 -9,520 -21,490 -21,264 -29,485 -24.38%
  YoY % -462.04% 79.52% 49.75% 55.70% -1.06% 27.88% -
  Horiz. % 18.68% 3.32% 16.23% 32.29% 72.88% 72.12% 100.00%
NP -53,604 8,702 -179,747 41,613 61,650 64,091 88,404 -
  YoY % -716.00% 104.84% -531.95% -32.50% -3.81% -27.50% -
  Horiz. % -60.64% 9.84% -203.32% 47.07% 69.74% 72.50% 100.00%
NP to SH -49,234 10,126 -171,374 45,163 62,826 62,846 87,210 -
  YoY % -586.21% 105.91% -479.46% -28.11% -0.03% -27.94% -
  Horiz. % -56.45% 11.61% -196.51% 51.79% 72.04% 72.06% 100.00%
Tax Rate - % 10.12 % - % 18.62 % 25.85 % 24.91 % 25.01 % -
  YoY % 0.00% 0.00% 0.00% -27.97% 3.77% -0.40% -
  Horiz. % 0.00% 40.46% 0.00% 74.45% 103.36% 99.60% 100.00%
Total Cost 589,473 614,336 780,716 612,001 633,558 678,593 743,706 -3.80%
  YoY % -4.05% -21.31% 27.57% -3.40% -6.64% -8.76% -
  Horiz. % 79.26% 82.60% 104.98% 82.29% 85.19% 91.24% 100.00%
Net Worth 730,296 776,765 1,245,842 1,610,322 1,600,117 1,638,413 1,578,283 -12.05%
  YoY % -5.98% -37.65% -22.63% 0.64% -2.34% 3.81% -
  Horiz. % 46.27% 49.22% 78.94% 102.03% 101.38% 103.81% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - 22,183 33,275 33,134 32,703 -
  YoY % 0.00% 0.00% 0.00% -33.33% 0.42% 1.32% -
  Horiz. % 0.00% 0.00% 0.00% 67.83% 101.75% 101.32% 100.00%
Div Payout % - % - % - % 49.12 % 52.96 % 52.72 % 37.50 % -
  YoY % 0.00% 0.00% 0.00% -7.25% 0.46% 40.59% -
  Horiz. % 0.00% 0.00% 0.00% 130.99% 141.23% 140.59% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 730,296 776,765 1,245,842 1,610,322 1,600,117 1,638,413 1,578,283 -12.05%
  YoY % -5.98% -37.65% -22.63% 0.64% -2.34% 3.81% -
  Horiz. % 46.27% 49.22% 78.94% 102.03% 101.38% 103.81% 100.00%
NOSH 1,109,199 1,109,190 1,109,190 1,109,190 1,109,190 1,104,499 1,090,125 0.29%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.42% 1.32% -
  Horiz. % 101.75% 101.75% 101.75% 101.75% 101.75% 101.32% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -10.00 % 1.40 % -29.91 % 6.37 % 8.87 % 8.63 % 10.62 % -
  YoY % -814.29% 104.68% -569.54% -28.18% 2.78% -18.74% -
  Horiz. % -94.16% 13.18% -281.64% 59.98% 83.52% 81.26% 100.00%
ROE -6.74 % 1.30 % -13.76 % 2.80 % 3.93 % 3.84 % 5.53 % -
  YoY % -618.46% 109.45% -591.43% -28.75% 2.34% -30.56% -
  Horiz. % -121.88% 23.51% -248.82% 50.63% 71.07% 69.44% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 48.31 56.17 54.18 58.93 62.68 67.24 76.33 -7.34%
  YoY % -13.99% 3.67% -8.06% -5.98% -6.78% -11.91% -
  Horiz. % 63.29% 73.59% 70.98% 77.20% 82.12% 88.09% 100.00%
EPS -4.44 0.91 -15.45 4.07 5.66 5.69 8.00 -
  YoY % -587.91% 105.89% -479.61% -28.09% -0.53% -28.88% -
  Horiz. % -55.50% 11.38% -193.12% 50.88% 70.75% 71.12% 100.00%
DPS 0.00 0.00 0.00 2.00 3.00 3.00 3.00 -
  YoY % 0.00% 0.00% 0.00% -33.33% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 66.67% 100.00% 100.00% 100.00%
NAPS 0.6584 0.7003 1.1232 1.4518 1.4426 1.4834 1.4478 -12.30%
  YoY % -5.98% -37.65% -22.63% 0.64% -2.75% 2.46% -
  Horiz. % 45.48% 48.37% 77.58% 100.28% 99.64% 102.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 48.31 56.17 54.18 58.93 62.68 66.96 75.02 -7.07%
  YoY % -13.99% 3.67% -8.06% -5.98% -6.39% -10.74% -
  Horiz. % 64.40% 74.87% 72.22% 78.55% 83.55% 89.26% 100.00%
EPS -4.44 0.91 -15.45 4.07 5.66 5.67 7.86 -
  YoY % -587.91% 105.89% -479.61% -28.09% -0.18% -27.86% -
  Horiz. % -56.49% 11.58% -196.56% 51.78% 72.01% 72.14% 100.00%
DPS 0.00 0.00 0.00 2.00 3.00 2.99 2.95 -
  YoY % 0.00% 0.00% 0.00% -33.33% 0.33% 1.36% -
  Horiz. % 0.00% 0.00% 0.00% 67.80% 101.69% 101.36% 100.00%
NAPS 0.6584 0.7003 1.1232 1.4518 1.4426 1.4771 1.4229 -12.05%
  YoY % -5.98% -37.65% -22.63% 0.64% -2.34% 3.81% -
  Horiz. % 46.27% 49.22% 78.94% 102.03% 101.38% 103.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.4800 0.4800 0.9400 1.3800 1.4600 2.5800 2.8000 -
P/RPS 0.99 0.85 1.73 2.34 2.33 3.84 3.67 -19.61%
  YoY % 16.47% -50.87% -26.07% 0.43% -39.32% 4.63% -
  Horiz. % 26.98% 23.16% 47.14% 63.76% 63.49% 104.63% 100.00%
P/EPS -10.81 52.58 -6.08 33.89 25.78 45.34 35.00 -
  YoY % -120.56% 964.80% -117.94% 31.46% -43.14% 29.54% -
  Horiz. % -30.89% 150.23% -17.37% 96.83% 73.66% 129.54% 100.00%
EY -9.25 1.90 -16.44 2.95 3.88 2.21 2.86 -
  YoY % -586.84% 111.56% -657.29% -23.97% 75.57% -22.73% -
  Horiz. % -323.43% 66.43% -574.83% 103.15% 135.66% 77.27% 100.00%
DY 0.00 0.00 0.00 1.45 2.05 1.16 1.07 -
  YoY % 0.00% 0.00% 0.00% -29.27% 76.72% 8.41% -
  Horiz. % 0.00% 0.00% 0.00% 135.51% 191.59% 108.41% 100.00%
P/NAPS 0.73 0.69 0.84 0.95 1.01 1.74 1.93 -14.95%
  YoY % 5.80% -17.86% -11.58% -5.94% -41.95% -9.84% -
  Horiz. % 37.82% 35.75% 43.52% 49.22% 52.33% 90.16% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 30/08/18 14/08/17 11/08/16 13/08/15 14/08/14 28/08/13 -
Price 0.4850 0.4100 0.7450 1.4700 1.1400 2.3900 2.5500 -
P/RPS 1.00 0.73 1.38 2.49 1.82 3.55 3.34 -18.20%
  YoY % 36.99% -47.10% -44.58% 36.81% -48.73% 6.29% -
  Horiz. % 29.94% 21.86% 41.32% 74.55% 54.49% 106.29% 100.00%
P/EPS -10.93 44.91 -4.82 36.10 20.13 42.00 31.88 -
  YoY % -124.34% 1,031.74% -113.35% 79.33% -52.07% 31.74% -
  Horiz. % -34.28% 140.87% -15.12% 113.24% 63.14% 131.74% 100.00%
EY -9.15 2.23 -20.74 2.77 4.97 2.38 3.14 -
  YoY % -510.31% 110.75% -848.74% -44.27% 108.82% -24.20% -
  Horiz. % -291.40% 71.02% -660.51% 88.22% 158.28% 75.80% 100.00%
DY 0.00 0.00 0.00 1.36 2.63 1.26 1.18 -
  YoY % 0.00% 0.00% 0.00% -48.29% 108.73% 6.78% -
  Horiz. % 0.00% 0.00% 0.00% 115.25% 222.88% 106.78% 100.00%
P/NAPS 0.74 0.59 0.66 1.01 0.79 1.61 1.76 -13.44%
  YoY % 25.42% -10.61% -34.65% 27.85% -50.93% -8.52% -
  Horiz. % 42.05% 33.52% 37.50% 57.39% 44.89% 91.48% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers