Highlights

[MEDIA] YoY Cumulative Quarter Result on 2015-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 14-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -75.00%    YoY -     -30.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 280,666 272,200 304,063 329,389 351,030 365,836 335,284 -2.92%
  YoY % 3.11% -10.48% -7.69% -6.16% -4.05% 9.11% -
  Horiz. % 83.71% 81.18% 90.69% 98.24% 104.70% 109.11% 100.00%
PBT -22,545 -39,360 21,292 25,805 36,367 36,642 28,724 -
  YoY % 42.72% -284.86% -17.49% -29.04% -0.75% 27.57% -
  Horiz. % -78.49% -137.03% 74.13% 89.84% 126.61% 127.57% 100.00%
Tax -454 -2,001 -4,052 -6,454 -8,805 -8,862 -7,322 -37.07%
  YoY % 77.31% 50.62% 37.22% 26.70% 0.64% -21.03% -
  Horiz. % 6.20% 27.33% 55.34% 88.15% 120.25% 121.03% 100.00%
NP -22,999 -41,361 17,240 19,351 27,562 27,780 21,402 -
  YoY % 44.39% -339.91% -10.91% -29.79% -0.78% 29.80% -
  Horiz. % -107.46% -193.26% 80.55% 90.42% 128.78% 129.80% 100.00%
NP to SH -21,826 -38,465 17,246 18,883 27,016 27,107 20,766 -
  YoY % 43.26% -323.04% -8.67% -30.10% -0.34% 30.54% -
  Horiz. % -105.10% -185.23% 83.05% 90.93% 130.10% 130.54% 100.00%
Tax Rate - % - % 19.03 % 25.01 % 24.21 % 24.19 % 25.49 % -
  YoY % 0.00% 0.00% -23.91% 3.30% 0.08% -5.10% -
  Horiz. % 0.00% 0.00% 74.66% 98.12% 94.98% 94.90% 100.00%
Total Cost 303,665 313,561 286,823 310,038 323,468 338,056 313,882 -0.55%
  YoY % -3.16% 9.32% -7.49% -4.15% -4.32% 7.70% -
  Horiz. % 96.74% 99.90% 91.38% 98.78% 103.05% 107.70% 100.00%
Net Worth 744,821 1,423,091 1,637,941 1,611,653 1,654,592 1,582,506 1,392,420 -9.90%
  YoY % -47.66% -13.12% 1.63% -2.60% 4.56% 13.65% -
  Horiz. % 53.49% 102.20% 117.63% 115.74% 118.83% 113.65% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 744,821 1,423,091 1,637,941 1,611,653 1,654,592 1,582,506 1,392,420 -9.90%
  YoY % -47.66% -13.12% 1.63% -2.60% 4.56% 13.65% -
  Horiz. % 53.49% 102.20% 117.63% 115.74% 118.83% 113.65% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,102,693 1,084,280 1,071,752 0.57%
  YoY % 0.00% 0.00% 0.00% 0.59% 1.70% 1.17% -
  Horiz. % 103.49% 103.49% 103.49% 103.49% 102.89% 101.17% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -8.19 % -15.20 % 5.67 % 5.87 % 7.85 % 7.59 % 6.38 % -
  YoY % 46.12% -368.08% -3.41% -25.22% 3.43% 18.97% -
  Horiz. % -128.37% -238.24% 88.87% 92.01% 123.04% 118.97% 100.00%
ROE -2.93 % -2.70 % 1.05 % 1.17 % 1.63 % 1.71 % 1.49 % -
  YoY % -8.52% -357.14% -10.26% -28.22% -4.68% 14.77% -
  Horiz. % -196.64% -181.21% 70.47% 78.52% 109.40% 114.77% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 25.30 24.54 27.41 29.70 31.83 33.74 31.28 -3.47%
  YoY % 3.10% -10.47% -7.71% -6.69% -5.66% 7.86% -
  Horiz. % 80.88% 78.45% 87.63% 94.95% 101.76% 107.86% 100.00%
EPS -1.97 -3.47 1.55 1.70 2.45 2.50 1.93 -
  YoY % 43.23% -323.87% -8.82% -30.61% -2.00% 29.53% -
  Horiz. % -102.07% -179.79% 80.31% 88.08% 126.94% 129.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6715 1.2830 1.4767 1.4530 1.5005 1.4595 1.2992 -10.41%
  YoY % -47.66% -13.12% 1.63% -3.17% 2.81% 12.34% -
  Horiz. % 51.69% 98.75% 113.66% 111.84% 115.49% 112.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 25.30 24.54 27.41 29.70 31.65 32.98 30.23 -2.92%
  YoY % 3.10% -10.47% -7.71% -6.16% -4.03% 9.10% -
  Horiz. % 83.69% 81.18% 90.67% 98.25% 104.70% 109.10% 100.00%
EPS -1.97 -3.47 1.55 1.70 2.44 2.44 1.87 -
  YoY % 43.23% -323.87% -8.82% -30.33% 0.00% 30.48% -
  Horiz. % -105.35% -185.56% 82.89% 90.91% 130.48% 130.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6715 1.2830 1.4767 1.4530 1.4917 1.4267 1.2553 -9.90%
  YoY % -47.66% -13.12% 1.63% -2.59% 4.56% 13.65% -
  Horiz. % 53.49% 102.21% 117.64% 115.75% 118.83% 113.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.3800 1.1500 1.4600 1.7000 2.3600 2.4000 2.6800 -
P/RPS 1.50 4.69 5.33 5.72 7.41 7.11 8.57 -25.20%
  YoY % -68.02% -12.01% -6.82% -22.81% 4.22% -17.04% -
  Horiz. % 17.50% 54.73% 62.19% 66.74% 86.46% 82.96% 100.00%
P/EPS -19.31 -33.16 93.90 99.86 96.33 96.00 138.32 -
  YoY % 41.77% -135.31% -5.97% 3.66% 0.34% -30.60% -
  Horiz. % -13.96% -23.97% 67.89% 72.19% 69.64% 69.40% 100.00%
EY -5.18 -3.02 1.06 1.00 1.04 1.04 0.72 -
  YoY % -71.52% -384.91% 6.00% -3.85% 0.00% 44.44% -
  Horiz. % -719.44% -419.44% 147.22% 138.89% 144.44% 144.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.57 0.90 0.99 1.17 1.57 1.64 2.06 -19.27%
  YoY % -36.67% -9.09% -15.38% -25.48% -4.27% -20.39% -
  Horiz. % 27.67% 43.69% 48.06% 56.80% 76.21% 79.61% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 29/05/17 12/05/16 14/05/15 08/05/14 07/05/13 16/05/12 -
Price 0.3600 1.1100 1.4200 1.6700 2.4500 2.6200 2.4000 -
P/RPS 1.42 4.52 5.18 5.62 7.70 7.77 7.67 -24.50%
  YoY % -68.58% -12.74% -7.83% -27.01% -0.90% 1.30% -
  Horiz. % 18.51% 58.93% 67.54% 73.27% 100.39% 101.30% 100.00%
P/EPS -18.30 -32.01 91.33 98.10 100.00 104.80 123.87 -
  YoY % 42.83% -135.05% -6.90% -1.90% -4.58% -15.40% -
  Horiz. % -14.77% -25.84% 73.73% 79.20% 80.73% 84.60% 100.00%
EY -5.47 -3.12 1.09 1.02 1.00 0.95 0.81 -
  YoY % -75.32% -386.24% 6.86% 2.00% 5.26% 17.28% -
  Horiz. % -675.31% -385.19% 134.57% 125.93% 123.46% 117.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.54 0.87 0.96 1.15 1.63 1.80 1.85 -18.55%
  YoY % -37.93% -9.37% -16.52% -29.45% -9.44% -2.70% -
  Horiz. % 29.19% 47.03% 51.89% 62.16% 88.11% 97.30% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers