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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers