Highlights

[MEDIA] YoY Cumulative Quarter Result on 2014-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -28.08%    YoY -     -64.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,195,672 1,289,008 1,427,693 1,506,981 1,722,943 1,697,845 1,622,133 -4.95%
  YoY % -7.24% -9.71% -5.26% -12.53% 1.48% 4.67% -
  Horiz. % 73.71% 79.46% 88.01% 92.90% 106.21% 104.67% 100.00%
PBT -605,528 -65,909 200,068 101,441 289,981 282,945 277,742 -
  YoY % -818.73% -132.94% 97.23% -65.02% 2.49% 1.87% -
  Horiz. % -218.02% -23.73% 72.03% 36.52% 104.41% 101.87% 100.00%
Tax -64,137 -3,874 -61,360 -24,819 -73,565 -71,633 -69,164 -1.25%
  YoY % -1,555.58% 93.69% -147.23% 66.26% -2.70% -3.57% -
  Horiz. % 92.73% 5.60% 88.72% 35.88% 106.36% 103.57% 100.00%
NP -669,665 -69,783 138,708 76,622 216,416 211,312 208,578 -
  YoY % -859.64% -150.31% 81.03% -64.60% 2.42% 1.31% -
  Horiz. % -321.06% -33.46% 66.50% 36.74% 103.76% 101.31% 100.00%
NP to SH -650,611 -59,198 138,717 75,528 214,165 209,312 206,585 -
  YoY % -999.04% -142.68% 83.66% -64.73% 2.32% 1.32% -
  Horiz. % -314.94% -28.66% 67.15% 36.56% 103.67% 101.32% 100.00%
Tax Rate - % - % 30.67 % 24.47 % 25.37 % 25.32 % 24.90 % -
  YoY % 0.00% 0.00% 25.34% -3.55% 0.20% 1.69% -
  Horiz. % 0.00% 0.00% 123.17% 98.27% 101.89% 101.69% 100.00%
Total Cost 1,865,337 1,358,791 1,288,985 1,430,359 1,506,527 1,486,533 1,413,555 4.73%
  YoY % 37.28% 5.42% -9.88% -5.06% 1.35% 5.16% -
  Horiz. % 131.96% 96.13% 91.19% 101.19% 106.58% 105.16% 100.00%
Net Worth 766,672 1,461,580 1,620,637 1,587,857 1,642,914 1,542,236 1,418,696 -9.74%
  YoY % -47.54% -9.81% 2.06% -3.35% 6.53% 8.71% -
  Horiz. % 54.04% 103.02% 114.23% 111.92% 115.80% 108.71% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - 88,735 110,919 121,640 152,819 139,900 167,967 -
  YoY % 0.00% -20.00% -8.81% -20.40% 9.23% -16.71% -
  Horiz. % 0.00% 52.83% 66.04% 72.42% 90.98% 83.29% 100.00%
Div Payout % - % - % 79.96 % 161.05 % 71.36 % 66.84 % 81.31 % -
  YoY % 0.00% 0.00% -50.35% 125.69% 6.76% -17.80% -
  Horiz. % 0.00% 0.00% 98.34% 198.07% 87.76% 82.20% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 766,672 1,461,580 1,620,637 1,587,857 1,642,914 1,542,236 1,418,696 -9.74%
  YoY % -47.54% -9.81% 2.06% -3.35% 6.53% 8.71% -
  Horiz. % 54.04% 103.02% 114.23% 111.92% 115.80% 108.71% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,105,827 1,091,564 1,076,154 1,049,797 0.92%
  YoY % 0.00% 0.00% 0.30% 1.31% 1.43% 2.51% -
  Horiz. % 105.66% 105.66% 105.66% 105.34% 103.98% 102.51% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -56.01 % -5.41 % 9.72 % 5.08 % 12.56 % 12.45 % 12.86 % -
  YoY % -935.31% -155.66% 91.34% -59.55% 0.88% -3.19% -
  Horiz. % -435.54% -42.07% 75.58% 39.50% 97.67% 96.81% 100.00%
ROE -84.86 % -4.05 % 8.56 % 4.76 % 13.04 % 13.57 % 14.56 % -
  YoY % -1,995.31% -147.31% 79.83% -63.50% -3.91% -6.80% -
  Horiz. % -582.83% -27.82% 58.79% 32.69% 89.56% 93.20% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 107.80 116.21 128.71 136.28 157.84 157.77 154.52 -5.82%
  YoY % -7.24% -9.71% -5.55% -13.66% 0.04% 2.10% -
  Horiz. % 69.76% 75.21% 83.30% 88.20% 102.15% 102.10% 100.00%
EPS -58.66 -5.34 12.51 6.83 19.62 19.45 19.68 -
  YoY % -998.50% -142.69% 83.16% -65.19% 0.87% -1.17% -
  Horiz. % -298.07% -27.13% 63.57% 34.71% 99.70% 98.83% 100.00%
DPS 0.00 8.00 10.00 11.00 14.00 13.00 16.00 -
  YoY % 0.00% -20.00% -9.09% -21.43% 7.69% -18.75% -
  Horiz. % 0.00% 50.00% 62.50% 68.75% 87.50% 81.25% 100.00%
NAPS 0.6912 1.3177 1.4611 1.4359 1.5051 1.4331 1.3514 -10.56%
  YoY % -47.54% -9.81% 1.75% -4.60% 5.02% 6.05% -
  Horiz. % 51.15% 97.51% 108.12% 106.25% 111.37% 106.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 107.80 116.21 128.71 135.86 155.33 153.07 146.24 -4.95%
  YoY % -7.24% -9.71% -5.26% -12.53% 1.48% 4.67% -
  Horiz. % 73.71% 79.47% 88.01% 92.90% 106.22% 104.67% 100.00%
EPS -58.66 -5.34 12.51 6.81 19.31 18.87 18.62 -
  YoY % -998.50% -142.69% 83.70% -64.73% 2.33% 1.34% -
  Horiz. % -315.04% -28.68% 67.19% 36.57% 103.71% 101.34% 100.00%
DPS 0.00 8.00 10.00 10.97 13.78 12.61 15.14 -
  YoY % 0.00% -20.00% -8.84% -20.39% 9.28% -16.71% -
  Horiz. % 0.00% 52.84% 66.05% 72.46% 91.02% 83.29% 100.00%
NAPS 0.6912 1.3177 1.4611 1.4315 1.4812 1.3904 1.2790 -9.74%
  YoY % -47.54% -9.81% 2.07% -3.36% 6.53% 8.71% -
  Horiz. % 54.04% 103.03% 114.24% 111.92% 115.81% 108.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.7600 1.1500 1.2700 1.7600 2.6200 2.3400 2.6000 -
P/RPS 0.71 0.99 0.99 1.29 1.66 1.48 1.68 -13.36%
  YoY % -28.28% 0.00% -23.26% -22.29% 12.16% -11.90% -
  Horiz. % 42.26% 58.93% 58.93% 76.79% 98.81% 88.10% 100.00%
P/EPS -1.30 -21.55 10.16 25.77 13.35 12.03 13.21 -
  YoY % 93.97% -312.11% -60.57% 93.03% 10.97% -8.93% -
  Horiz. % -9.84% -163.13% 76.91% 195.08% 101.06% 91.07% 100.00%
EY -77.18 -4.64 9.85 3.88 7.49 8.31 7.57 -
  YoY % -1,563.36% -147.11% 153.87% -48.20% -9.87% 9.78% -
  Horiz. % -1,019.55% -61.29% 130.12% 51.25% 98.94% 109.78% 100.00%
DY 0.00 6.96 7.87 6.25 5.34 5.56 6.15 -
  YoY % 0.00% -11.56% 25.92% 17.04% -3.96% -9.59% -
  Horiz. % 0.00% 113.17% 127.97% 101.63% 86.83% 90.41% 100.00%
P/NAPS 1.10 0.87 0.87 1.23 1.74 1.63 1.92 -8.86%
  YoY % 26.44% 0.00% -29.27% -29.31% 6.75% -15.10% -
  Horiz. % 57.29% 45.31% 45.31% 64.06% 90.62% 84.90% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 23/02/17 26/02/16 25/02/15 20/02/14 20/02/13 23/02/12 -
Price 0.6200 1.0500 1.3200 1.7800 2.5800 2.1400 2.7100 -
P/RPS 0.58 0.90 1.03 1.31 1.63 1.36 1.75 -16.80%
  YoY % -35.56% -12.62% -21.37% -19.63% 19.85% -22.29% -
  Horiz. % 33.14% 51.43% 58.86% 74.86% 93.14% 77.71% 100.00%
P/EPS -1.06 -19.67 10.55 26.06 13.15 11.00 13.77 -
  YoY % 94.61% -286.45% -59.52% 98.17% 19.55% -20.12% -
  Horiz. % -7.70% -142.85% 76.62% 189.25% 95.50% 79.88% 100.00%
EY -94.61 -5.08 9.47 3.84 7.60 9.09 7.26 -
  YoY % -1,762.40% -153.64% 146.61% -49.47% -16.39% 25.21% -
  Horiz. % -1,303.17% -69.97% 130.44% 52.89% 104.68% 125.21% 100.00%
DY 0.00 7.62 7.58 6.18 5.43 6.07 5.90 -
  YoY % 0.00% 0.53% 22.65% 13.81% -10.54% 2.88% -
  Horiz. % 0.00% 129.15% 128.47% 104.75% 92.03% 102.88% 100.00%
P/NAPS 0.90 0.80 0.90 1.24 1.71 1.49 2.01 -12.52%
  YoY % 12.50% -11.11% -27.42% -27.49% 14.77% -25.87% -
  Horiz. % 44.78% 39.80% 44.78% 61.69% 85.07% 74.13% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS