Highlights

[MEDIA] YoY Cumulative Quarter Result on 2018-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     146.39%    YoY -     105.91%
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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. $$$ MTAG - Investing in UK’s richest man $$$ Buy and hold long-term
4. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
5. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
6. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
7. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
8. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
PARTNERS & BROKERS