Highlights

[MEDIA] YoY Cumulative Quarter Result on 2017-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 29-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -58.99%    YoY -     -324.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 801,414 894,838 889,483 970,374 1,060,576 1,122,282 1,271,387 -7.40%
  YoY % -10.44% 0.60% -8.34% -8.51% -5.50% -11.73% -
  Horiz. % 63.03% 70.38% 69.96% 76.32% 83.42% 88.27% 100.00%
PBT -73,339 -21,746 -276,758 -61,070 144,302 142,197 203,382 -
  YoY % -237.25% 92.14% -353.18% -142.32% 1.48% -30.08% -
  Horiz. % -36.06% -10.69% -136.08% -30.03% 70.95% 69.92% 100.00%
Tax -5,822 -398 -8,166 -10,579 -37,552 -35,528 -50,898 -30.32%
  YoY % -1,362.81% 95.13% 22.81% 71.83% -5.70% 30.20% -
  Horiz. % 11.44% 0.78% 16.04% 20.78% 73.78% 69.80% 100.00%
NP -79,161 -22,144 -284,924 -71,649 106,750 106,669 152,484 -
  YoY % -257.48% 92.23% -297.67% -167.12% 0.08% -30.05% -
  Horiz. % -51.91% -14.52% -186.86% -46.99% 70.01% 69.95% 100.00%
NP to SH -73,395 -20,580 -272,459 -64,194 106,989 105,022 150,726 -
  YoY % -256.63% 92.45% -324.43% -160.00% 1.87% -30.32% -
  Horiz. % -48.69% -13.65% -180.76% -42.59% 70.98% 69.68% 100.00%
Tax Rate - % - % - % - % 26.02 % 24.99 % 25.03 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 4.12% -0.16% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 103.96% 99.84% 100.00%
Total Cost 880,575 916,982 1,174,407 1,042,023 953,826 1,015,613 1,118,903 -3.91%
  YoY % -3.97% -21.92% 12.70% 9.25% -6.08% -9.23% -
  Horiz. % 78.70% 81.95% 104.96% 93.13% 85.25% 90.77% 100.00%
Net Worth 711,101 746,041 1,144,795 1,478,772 1,610,987 1,649,176 1,611,709 -12.74%
  YoY % -4.68% -34.83% -22.58% -8.21% -2.32% 2.32% -
  Horiz. % 44.12% 46.29% 71.03% 91.75% 99.96% 102.32% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - 44,367 55,459 66,329 65,485 -
  YoY % 0.00% 0.00% 0.00% -20.00% -16.39% 1.29% -
  Horiz. % 0.00% 0.00% 0.00% 67.75% 84.69% 101.29% 100.00%
Div Payout % - % - % - % - % 51.84 % 63.16 % 43.45 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -17.92% 45.36% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 119.31% 145.36% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 711,101 746,041 1,144,795 1,478,772 1,610,987 1,649,176 1,611,709 -12.74%
  YoY % -4.68% -34.83% -22.58% -8.21% -2.32% 2.32% -
  Horiz. % 44.12% 46.29% 71.03% 91.75% 99.96% 102.32% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,105,494 1,091,426 0.27%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.33% 1.29% -
  Horiz. % 101.63% 101.63% 101.63% 101.63% 101.63% 101.29% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -9.88 % -2.47 % -32.03 % -7.38 % 10.07 % 9.50 % 11.99 % -
  YoY % -300.00% 92.29% -334.01% -173.29% 6.00% -20.77% -
  Horiz. % -82.40% -20.60% -267.14% -61.55% 83.99% 79.23% 100.00%
ROE -10.32 % -2.76 % -23.80 % -4.34 % 6.64 % 6.37 % 9.35 % -
  YoY % -273.91% 88.40% -448.39% -165.36% 4.24% -31.87% -
  Horiz. % -110.37% -29.52% -254.55% -46.42% 71.02% 68.13% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 72.25 80.67 80.19 87.48 95.62 101.52 116.49 -7.65%
  YoY % -10.44% 0.60% -8.33% -8.51% -5.81% -12.85% -
  Horiz. % 62.02% 69.25% 68.84% 75.10% 82.08% 87.15% 100.00%
EPS -6.62 -1.86 -24.56 -5.79 9.65 9.50 13.81 -
  YoY % -255.91% 92.43% -324.18% -160.00% 1.58% -31.21% -
  Horiz. % -47.94% -13.47% -177.84% -41.93% 69.88% 68.79% 100.00%
DPS 0.00 0.00 0.00 4.00 5.00 6.00 6.00 -
  YoY % 0.00% 0.00% 0.00% -20.00% -16.67% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 66.67% 83.33% 100.00% 100.00%
NAPS 0.6411 0.6726 1.0321 1.3332 1.4524 1.4918 1.4767 -12.98%
  YoY % -4.68% -34.83% -22.58% -8.21% -2.64% 1.02% -
  Horiz. % 43.41% 45.55% 69.89% 90.28% 98.35% 101.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 72.25 80.67 80.19 87.48 95.62 101.18 114.62 -7.40%
  YoY % -10.44% 0.60% -8.33% -8.51% -5.50% -11.73% -
  Horiz. % 63.03% 70.38% 69.96% 76.32% 83.42% 88.27% 100.00%
EPS -6.62 -1.86 -24.56 -5.79 9.65 9.47 13.59 -
  YoY % -255.91% 92.43% -324.18% -160.00% 1.90% -30.32% -
  Horiz. % -48.71% -13.69% -180.72% -42.60% 71.01% 69.68% 100.00%
DPS 0.00 0.00 0.00 4.00 5.00 5.98 5.90 -
  YoY % 0.00% 0.00% 0.00% -20.00% -16.39% 1.36% -
  Horiz. % 0.00% 0.00% 0.00% 67.80% 84.75% 101.36% 100.00%
NAPS 0.6411 0.6726 1.0321 1.3332 1.4524 1.4868 1.4531 -12.74%
  YoY % -4.68% -34.83% -22.58% -8.21% -2.31% 2.32% -
  Horiz. % 44.12% 46.29% 71.03% 91.75% 99.95% 102.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.4700 0.4900 0.8050 1.3200 1.2000 2.2300 2.7100 -
P/RPS 0.65 0.61 1.00 1.51 1.26 2.20 2.33 -19.16%
  YoY % 6.56% -39.00% -33.77% 19.84% -42.73% -5.58% -
  Horiz. % 27.90% 26.18% 42.92% 64.81% 54.08% 94.42% 100.00%
P/EPS -7.10 -26.41 -3.28 -22.81 12.44 23.47 19.62 -
  YoY % 73.12% -705.18% 85.62% -283.36% -47.00% 19.62% -
  Horiz. % -36.19% -134.61% -16.72% -116.26% 63.40% 119.62% 100.00%
EY -14.08 -3.79 -30.51 -4.38 8.04 4.26 5.10 -
  YoY % -271.50% 87.58% -596.58% -154.48% 88.73% -16.47% -
  Horiz. % -276.08% -74.31% -598.24% -85.88% 157.65% 83.53% 100.00%
DY 0.00 0.00 0.00 3.03 4.17 2.69 2.21 -
  YoY % 0.00% 0.00% 0.00% -27.34% 55.02% 21.72% -
  Horiz. % 0.00% 0.00% 0.00% 137.10% 188.69% 121.72% 100.00%
P/NAPS 0.73 0.73 0.78 0.99 0.83 1.49 1.84 -14.27%
  YoY % 0.00% -6.41% -21.21% 19.28% -44.30% -19.02% -
  Horiz. % 39.67% 39.67% 42.39% 53.80% 45.11% 80.98% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 21/11/18 29/11/17 29/11/16 19/11/15 06/11/14 18/11/13 -
Price 0.2750 0.4100 0.6950 1.2100 1.3400 1.9100 2.6700 -
P/RPS 0.38 0.51 0.87 1.38 1.40 1.88 2.29 -25.86%
  YoY % -25.49% -41.38% -36.96% -1.43% -25.53% -17.90% -
  Horiz. % 16.59% 22.27% 37.99% 60.26% 61.14% 82.10% 100.00%
P/EPS -4.16 -22.10 -2.83 -20.91 13.89 20.11 19.33 -
  YoY % 81.18% -680.92% 86.47% -250.54% -30.93% 4.04% -
  Horiz. % -21.52% -114.33% -14.64% -108.17% 71.86% 104.04% 100.00%
EY -24.06 -4.53 -35.34 -4.78 7.20 4.97 5.17 -
  YoY % -431.13% 87.18% -639.33% -166.39% 44.87% -3.87% -
  Horiz. % -465.38% -87.62% -683.56% -92.46% 139.26% 96.13% 100.00%
DY 0.00 0.00 0.00 3.31 3.73 3.14 2.25 -
  YoY % 0.00% 0.00% 0.00% -11.26% 18.79% 39.56% -
  Horiz. % 0.00% 0.00% 0.00% 147.11% 165.78% 139.56% 100.00%
P/NAPS 0.43 0.61 0.67 0.91 0.92 1.28 1.81 -21.29%
  YoY % -29.51% -8.96% -26.37% -1.09% -28.12% -29.28% -
  Horiz. % 23.76% 33.70% 37.02% 50.28% 50.83% 70.72% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers