Highlights

[MEDIA] YoY Cumulative Quarter Result on 2016-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     7.78%    YoY -     -142.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,106,039 1,185,737 1,195,672 1,289,008 1,427,693 1,506,981 1,722,943 -7.12%
  YoY % -6.72% -0.83% -7.24% -9.71% -5.26% -12.53% -
  Horiz. % 64.19% 68.82% 69.40% 74.81% 82.86% 87.47% 100.00%
PBT -173,001 60,640 -605,528 -65,909 200,068 101,441 289,981 -
  YoY % -385.29% 110.01% -818.73% -132.94% 97.23% -65.02% -
  Horiz. % -59.66% 20.91% -208.82% -22.73% 68.99% 34.98% 100.00%
Tax -12,487 -1,649 -64,137 -3,874 -61,360 -24,819 -73,565 -25.58%
  YoY % -657.25% 97.43% -1,555.58% 93.69% -147.23% 66.26% -
  Horiz. % 16.97% 2.24% 87.18% 5.27% 83.41% 33.74% 100.00%
NP -185,488 58,991 -669,665 -69,783 138,708 76,622 216,416 -
  YoY % -414.43% 108.81% -859.64% -150.31% 81.03% -64.60% -
  Horiz. % -85.71% 27.26% -309.43% -32.24% 64.09% 35.40% 100.00%
NP to SH -177,850 58,623 -650,611 -59,198 138,717 75,528 214,165 -
  YoY % -403.38% 109.01% -999.04% -142.68% 83.66% -64.73% -
  Horiz. % -83.04% 27.37% -303.79% -27.64% 64.77% 35.27% 100.00%
Tax Rate - % 2.72 % - % - % 30.67 % 24.47 % 25.37 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 25.34% -3.55% -
  Horiz. % 0.00% 10.72% 0.00% 0.00% 120.89% 96.45% 100.00%
Total Cost 1,291,527 1,126,746 1,865,337 1,358,791 1,288,985 1,430,359 1,506,527 -2.53%
  YoY % 14.62% -39.60% 37.28% 5.42% -9.88% -5.06% -
  Horiz. % 85.73% 74.79% 123.82% 90.19% 85.56% 94.94% 100.00%
Net Worth 598,080 808,599 766,672 1,461,580 1,620,637 1,587,857 1,642,914 -15.49%
  YoY % -26.04% 5.47% -47.54% -9.81% 2.06% -3.35% -
  Horiz. % 36.40% 49.22% 46.67% 88.96% 98.64% 96.65% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - 88,735 110,919 121,640 152,819 -
  YoY % 0.00% 0.00% 0.00% -20.00% -8.81% -20.40% -
  Horiz. % 0.00% 0.00% 0.00% 58.07% 72.58% 79.60% 100.00%
Div Payout % - % - % - % - % 79.96 % 161.05 % 71.36 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.35% 125.69% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 112.05% 225.69% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 598,080 808,599 766,672 1,461,580 1,620,637 1,587,857 1,642,914 -15.49%
  YoY % -26.04% 5.47% -47.54% -9.81% 2.06% -3.35% -
  Horiz. % 36.40% 49.22% 46.67% 88.96% 98.64% 96.65% 100.00%
NOSH 1,109,199 1,109,190 1,109,190 1,109,190 1,109,190 1,105,827 1,091,564 0.27%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.30% 1.31% -
  Horiz. % 101.62% 101.61% 101.61% 101.61% 101.61% 101.31% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -16.77 % 4.98 % -56.01 % -5.41 % 9.72 % 5.08 % 12.56 % -
  YoY % -436.75% 108.89% -935.31% -155.66% 91.34% -59.55% -
  Horiz. % -133.52% 39.65% -445.94% -43.07% 77.39% 40.45% 100.00%
ROE -29.74 % 7.25 % -84.86 % -4.05 % 8.56 % 4.76 % 13.04 % -
  YoY % -510.21% 108.54% -1,995.31% -147.31% 79.83% -63.50% -
  Horiz. % -228.07% 55.60% -650.77% -31.06% 65.64% 36.50% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 99.72 106.90 107.80 116.21 128.71 136.28 157.84 -7.36%
  YoY % -6.72% -0.83% -7.24% -9.71% -5.55% -13.66% -
  Horiz. % 63.18% 67.73% 68.30% 73.63% 81.54% 86.34% 100.00%
EPS -16.03 5.29 -58.66 -5.34 12.51 6.83 19.62 -
  YoY % -403.02% 109.02% -998.50% -142.69% 83.16% -65.19% -
  Horiz. % -81.70% 26.96% -298.98% -27.22% 63.76% 34.81% 100.00%
DPS 0.00 0.00 0.00 8.00 10.00 11.00 14.00 -
  YoY % 0.00% 0.00% 0.00% -20.00% -9.09% -21.43% -
  Horiz. % 0.00% 0.00% 0.00% 57.14% 71.43% 78.57% 100.00%
NAPS 0.5392 0.7290 0.6912 1.3177 1.4611 1.4359 1.5051 -15.72%
  YoY % -26.04% 5.47% -47.54% -9.81% 1.75% -4.60% -
  Horiz. % 35.82% 48.44% 45.92% 87.55% 97.08% 95.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 99.72 106.90 107.80 116.21 128.71 135.86 155.33 -7.12%
  YoY % -6.72% -0.83% -7.24% -9.71% -5.26% -12.53% -
  Horiz. % 64.20% 68.82% 69.40% 74.81% 82.86% 87.47% 100.00%
EPS -16.03 5.29 -58.66 -5.34 12.51 6.81 19.31 -
  YoY % -403.02% 109.02% -998.50% -142.69% 83.70% -64.73% -
  Horiz. % -83.01% 27.40% -303.78% -27.65% 64.79% 35.27% 100.00%
DPS 0.00 0.00 0.00 8.00 10.00 10.97 13.78 -
  YoY % 0.00% 0.00% 0.00% -20.00% -8.84% -20.39% -
  Horiz. % 0.00% 0.00% 0.00% 58.06% 72.57% 79.61% 100.00%
NAPS 0.5392 0.7290 0.6912 1.3177 1.4611 1.4315 1.4812 -15.49%
  YoY % -26.04% 5.47% -47.54% -9.81% 2.07% -3.36% -
  Horiz. % 36.40% 49.22% 46.66% 88.96% 98.64% 96.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.2800 0.3450 0.7600 1.1500 1.2700 1.7600 2.6200 -
P/RPS 0.28 0.32 0.71 0.99 0.99 1.29 1.66 -25.66%
  YoY % -12.50% -54.93% -28.28% 0.00% -23.26% -22.29% -
  Horiz. % 16.87% 19.28% 42.77% 59.64% 59.64% 77.71% 100.00%
P/EPS -1.75 6.53 -1.30 -21.55 10.16 25.77 13.35 -
  YoY % -126.80% 602.31% 93.97% -312.11% -60.57% 93.03% -
  Horiz. % -13.11% 48.91% -9.74% -161.42% 76.10% 193.03% 100.00%
EY -57.26 15.32 -77.18 -4.64 9.85 3.88 7.49 -
  YoY % -473.76% 119.85% -1,563.36% -147.11% 153.87% -48.20% -
  Horiz. % -764.49% 204.54% -1,030.44% -61.95% 131.51% 51.80% 100.00%
DY 0.00 0.00 0.00 6.96 7.87 6.25 5.34 -
  YoY % 0.00% 0.00% 0.00% -11.56% 25.92% 17.04% -
  Horiz. % 0.00% 0.00% 0.00% 130.34% 147.38% 117.04% 100.00%
P/NAPS 0.52 0.47 1.10 0.87 0.87 1.23 1.74 -18.23%
  YoY % 10.64% -57.27% 26.44% 0.00% -29.27% -29.31% -
  Horiz. % 29.89% 27.01% 63.22% 50.00% 50.00% 70.69% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 27/02/19 22/02/18 23/02/17 26/02/16 25/02/15 20/02/14 -
Price 0.1800 0.4750 0.6200 1.0500 1.3200 1.7800 2.5800 -
P/RPS 0.18 0.44 0.58 0.90 1.03 1.31 1.63 -30.72%
  YoY % -59.09% -24.14% -35.56% -12.62% -21.37% -19.63% -
  Horiz. % 11.04% 26.99% 35.58% 55.21% 63.19% 80.37% 100.00%
P/EPS -1.12 8.99 -1.06 -19.67 10.55 26.06 13.15 -
  YoY % -112.46% 948.11% 94.61% -286.45% -59.52% 98.17% -
  Horiz. % -8.52% 68.37% -8.06% -149.58% 80.23% 198.17% 100.00%
EY -89.08 11.13 -94.61 -5.08 9.47 3.84 7.60 -
  YoY % -900.36% 111.76% -1,762.40% -153.64% 146.61% -49.47% -
  Horiz. % -1,172.11% 146.45% -1,244.87% -66.84% 124.61% 50.53% 100.00%
DY 0.00 0.00 0.00 7.62 7.58 6.18 5.43 -
  YoY % 0.00% 0.00% 0.00% 0.53% 22.65% 13.81% -
  Horiz. % 0.00% 0.00% 0.00% 140.33% 139.59% 113.81% 100.00%
P/NAPS 0.33 0.65 0.90 0.80 0.90 1.24 1.71 -23.97%
  YoY % -49.23% -27.78% 12.50% -11.11% -27.42% -27.49% -
  Horiz. % 19.30% 38.01% 52.63% 46.78% 52.63% 72.51% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

288  471  576  1057 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.14-0.01 
 KANGER 0.185-0.025 
 TRIVE 0.0150.00 
 LAMBO 0.030.00 
 INIX 0.295-0.04 
 PHB 0.0250.00 
 MMAG-WB 0.195+0.01 
 SAPNRG 0.1050.00 
 PHB-WB 0.0150.00 
 PRLEXUS 0.905+0.125 

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. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
2. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. KLCI waves 26 - Wave 3 could have started KLCI waves
5. SUPERMAX: Share price pares loss after High Court overturns ex-MD Stanley Thai’s guilty verdict Van Gogh of Financial
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
8. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS