Highlights

[MEDIA] YoY Cumulative Quarter Result on 2015-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 19-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     70.29%    YoY -     1.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 894,838 889,483 970,374 1,060,576 1,122,282 1,271,387 1,220,118 -5.03%
  YoY % 0.60% -8.34% -8.51% -5.50% -11.73% 4.20% -
  Horiz. % 73.34% 72.90% 79.53% 86.92% 91.98% 104.20% 100.00%
PBT -21,746 -276,758 -61,070 144,302 142,197 203,382 184,569 -
  YoY % 92.14% -353.18% -142.32% 1.48% -30.08% 10.19% -
  Horiz. % -11.78% -149.95% -33.09% 78.18% 77.04% 110.19% 100.00%
Tax -398 -8,166 -10,579 -37,552 -35,528 -50,898 -46,875 -54.82%
  YoY % 95.13% 22.81% 71.83% -5.70% 30.20% -8.58% -
  Horiz. % 0.85% 17.42% 22.57% 80.11% 75.79% 108.58% 100.00%
NP -22,144 -284,924 -71,649 106,750 106,669 152,484 137,694 -
  YoY % 92.23% -297.67% -167.12% 0.08% -30.05% 10.74% -
  Horiz. % -16.08% -206.93% -52.03% 77.53% 77.47% 110.74% 100.00%
NP to SH -20,580 -272,459 -64,194 106,989 105,022 150,726 136,148 -
  YoY % 92.45% -324.43% -160.00% 1.87% -30.32% 10.71% -
  Horiz. % -15.12% -200.12% -47.15% 78.58% 77.14% 110.71% 100.00%
Tax Rate - % - % - % 26.02 % 24.99 % 25.03 % 25.40 % -
  YoY % 0.00% 0.00% 0.00% 4.12% -0.16% -1.46% -
  Horiz. % 0.00% 0.00% 0.00% 102.44% 98.39% 98.54% 100.00%
Total Cost 916,982 1,174,407 1,042,023 953,826 1,015,613 1,118,903 1,082,424 -2.73%
  YoY % -21.92% 12.70% 9.25% -6.08% -9.23% 3.37% -
  Horiz. % 84.72% 108.50% 96.27% 88.12% 93.83% 103.37% 100.00%
Net Worth 746,041 1,144,795 1,478,772 1,610,987 1,649,176 1,611,709 143,034,777 -58.34%
  YoY % -34.83% -22.58% -8.21% -2.32% 2.32% -98.87% -
  Horiz. % 0.52% 0.80% 1.03% 1.13% 1.15% 1.13% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 44,367 55,459 66,329 65,485 64,594 -
  YoY % 0.00% 0.00% -20.00% -16.39% 1.29% 1.38% -
  Horiz. % 0.00% 0.00% 68.69% 85.86% 102.69% 101.38% 100.00%
Div Payout % - % - % - % 51.84 % 63.16 % 43.45 % 47.44 % -
  YoY % 0.00% 0.00% 0.00% -17.92% 45.36% -8.41% -
  Horiz. % 0.00% 0.00% 0.00% 109.27% 133.14% 91.59% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 746,041 1,144,795 1,478,772 1,610,987 1,649,176 1,611,709 143,034,777 -58.34%
  YoY % -34.83% -22.58% -8.21% -2.32% 2.32% -98.87% -
  Horiz. % 0.52% 0.80% 1.03% 1.13% 1.15% 1.13% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,105,494 1,091,426 1,076,582 0.50%
  YoY % 0.00% 0.00% 0.00% 0.33% 1.29% 1.38% -
  Horiz. % 103.03% 103.03% 103.03% 103.03% 102.69% 101.38% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -2.47 % -32.03 % -7.38 % 10.07 % 9.50 % 11.99 % 11.29 % -
  YoY % 92.29% -334.01% -173.29% 6.00% -20.77% 6.20% -
  Horiz. % -21.88% -283.70% -65.37% 89.19% 84.15% 106.20% 100.00%
ROE -2.76 % -23.80 % -4.34 % 6.64 % 6.37 % 9.35 % 0.10 % -
  YoY % 88.40% -448.39% -165.36% 4.24% -31.87% 9,250.00% -
  Horiz. % -2,760.00% -23,800.00% -4,340.00% 6,640.00% 6,370.00% 9,350.00% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 80.67 80.19 87.48 95.62 101.52 116.49 113.33 -5.51%
  YoY % 0.60% -8.33% -8.51% -5.81% -12.85% 2.79% -
  Horiz. % 71.18% 70.76% 77.19% 84.37% 89.58% 102.79% 100.00%
EPS -1.86 -24.56 -5.79 9.65 9.50 13.81 12.65 -
  YoY % 92.43% -324.18% -160.00% 1.58% -31.21% 9.17% -
  Horiz. % -14.70% -194.15% -45.77% 76.28% 75.10% 109.17% 100.00%
DPS 0.00 0.00 4.00 5.00 6.00 6.00 6.00 -
  YoY % 0.00% 0.00% -20.00% -16.67% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.67% 83.33% 100.00% 100.00% 100.00%
NAPS 0.6726 1.0321 1.3332 1.4524 1.4918 1.4767 132.8600 -58.55%
  YoY % -34.83% -22.58% -8.21% -2.64% 1.02% -98.89% -
  Horiz. % 0.51% 0.78% 1.00% 1.09% 1.12% 1.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 80.67 80.19 87.48 95.62 101.18 114.62 110.00 -5.04%
  YoY % 0.60% -8.33% -8.51% -5.50% -11.73% 4.20% -
  Horiz. % 73.34% 72.90% 79.53% 86.93% 91.98% 104.20% 100.00%
EPS -1.86 -24.56 -5.79 9.65 9.47 13.59 12.27 -
  YoY % 92.43% -324.18% -160.00% 1.90% -30.32% 10.76% -
  Horiz. % -15.16% -200.16% -47.19% 78.65% 77.18% 110.76% 100.00%
DPS 0.00 0.00 4.00 5.00 5.98 5.90 5.82 -
  YoY % 0.00% 0.00% -20.00% -16.39% 1.36% 1.37% -
  Horiz. % 0.00% 0.00% 68.73% 85.91% 102.75% 101.37% 100.00%
NAPS 0.6726 1.0321 1.3332 1.4524 1.4868 1.4531 128.9542 -58.34%
  YoY % -34.83% -22.58% -8.21% -2.31% 2.32% -98.87% -
  Horiz. % 0.52% 0.80% 1.03% 1.13% 1.15% 1.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.4900 0.8050 1.3200 1.2000 2.2300 2.7100 2.3300 -
P/RPS 0.61 1.00 1.51 1.26 2.20 2.33 2.06 -18.35%
  YoY % -39.00% -33.77% 19.84% -42.73% -5.58% 13.11% -
  Horiz. % 29.61% 48.54% 73.30% 61.17% 106.80% 113.11% 100.00%
P/EPS -26.41 -3.28 -22.81 12.44 23.47 19.62 18.42 -
  YoY % -705.18% 85.62% -283.36% -47.00% 19.62% 6.51% -
  Horiz. % -143.38% -17.81% -123.83% 67.54% 127.42% 106.51% 100.00%
EY -3.79 -30.51 -4.38 8.04 4.26 5.10 5.43 -
  YoY % 87.58% -596.58% -154.48% 88.73% -16.47% -6.08% -
  Horiz. % -69.80% -561.88% -80.66% 148.07% 78.45% 93.92% 100.00%
DY 0.00 0.00 3.03 4.17 2.69 2.21 2.58 -
  YoY % 0.00% 0.00% -27.34% 55.02% 21.72% -14.34% -
  Horiz. % 0.00% 0.00% 117.44% 161.63% 104.26% 85.66% 100.00%
P/NAPS 0.73 0.78 0.99 0.83 1.49 1.84 0.02 82.08%
  YoY % -6.41% -21.21% 19.28% -44.30% -19.02% 9,100.00% -
  Horiz. % 3,650.00% 3,900.00% 4,950.00% 4,150.00% 7,450.00% 9,200.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 29/11/17 29/11/16 19/11/15 06/11/14 18/11/13 22/11/12 -
Price 0.4100 0.6950 1.2100 1.3400 1.9100 2.6700 2.4400 -
P/RPS 0.51 0.87 1.38 1.40 1.88 2.29 2.15 -21.31%
  YoY % -41.38% -36.96% -1.43% -25.53% -17.90% 6.51% -
  Horiz. % 23.72% 40.47% 64.19% 65.12% 87.44% 106.51% 100.00%
P/EPS -22.10 -2.83 -20.91 13.89 20.11 19.33 19.29 -
  YoY % -680.92% 86.47% -250.54% -30.93% 4.04% 0.21% -
  Horiz. % -114.57% -14.67% -108.40% 72.01% 104.25% 100.21% 100.00%
EY -4.53 -35.34 -4.78 7.20 4.97 5.17 5.18 -
  YoY % 87.18% -639.33% -166.39% 44.87% -3.87% -0.19% -
  Horiz. % -87.45% -682.24% -92.28% 139.00% 95.95% 99.81% 100.00%
DY 0.00 0.00 3.31 3.73 3.14 2.25 2.46 -
  YoY % 0.00% 0.00% -11.26% 18.79% 39.56% -8.54% -
  Horiz. % 0.00% 0.00% 134.55% 151.63% 127.64% 91.46% 100.00%
P/NAPS 0.61 0.67 0.91 0.92 1.28 1.81 0.02 76.71%
  YoY % -8.96% -26.37% -1.09% -28.12% -29.28% 8,950.00% -
  Horiz. % 3,050.00% 3,350.00% 4,550.00% 4,600.00% 6,400.00% 9,050.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS