Highlights

[MEDIA] YoY Quarter Result on 2014-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 14-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     32.63%    YoY -     -40.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 328,769 349,551 365,819 388,580 466,274 447,623 421,672 -4.06%
  YoY % -5.95% -4.45% -5.86% -16.66% 4.17% 6.15% -
  Horiz. % 77.97% 82.90% 86.75% 92.15% 110.58% 106.15% 100.00%
PBT -135,603 29,841 57,336 48,988 81,247 77,155 60,548 -
  YoY % -554.42% -47.95% 17.04% -39.70% 5.30% 27.43% -
  Horiz. % -223.96% 49.28% 94.70% 80.91% 134.19% 127.43% 100.00%
Tax -2,783 -5,468 -15,036 -12,459 -20,623 -19,777 -15,454 -24.83%
  YoY % 49.10% 63.63% -20.68% 39.59% -4.28% -27.97% -
  Horiz. % 18.01% 35.38% 97.30% 80.62% 133.45% 127.97% 100.00%
NP -138,386 24,373 42,300 36,529 60,624 57,378 45,094 -
  YoY % -667.78% -42.38% 15.80% -39.74% 5.66% 27.24% -
  Horiz. % -306.88% 54.05% 93.80% 81.01% 134.44% 127.24% 100.00%
NP to SH -132,909 27,917 43,944 35,830 60,103 56,761 44,439 -
  YoY % -576.09% -36.47% 22.65% -40.39% 5.89% 27.73% -
  Horiz. % -299.08% 62.82% 98.89% 80.63% 135.25% 127.73% 100.00%
Tax Rate - % 18.32 % 26.22 % 25.43 % 25.38 % 25.63 % 25.52 % -
  YoY % 0.00% -30.13% 3.11% 0.20% -0.98% 0.43% -
  Horiz. % 0.00% 71.79% 102.74% 99.65% 99.45% 100.43% 100.00%
Total Cost 467,155 325,178 323,519 352,051 405,650 390,245 376,578 3.65%
  YoY % 43.66% 0.51% -8.10% -13.21% 3.95% 3.63% -
  Horiz. % 124.05% 86.35% 85.91% 93.49% 107.72% 103.63% 100.00%
Net Worth 1,245,842 1,610,322 1,600,117 1,640,438 1,576,397 145,583,776 1,378,863 -1.68%
  YoY % -22.63% 0.64% -2.46% 4.06% -98.92% 10,458.24% -
  Horiz. % 90.35% 116.79% 116.05% 118.97% 114.33% 10,558.24% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 22,183 33,275 33,175 32,664 32,265 - -
  YoY % 0.00% -33.33% 0.30% 1.57% 1.24% 0.00% -
  Horiz. % 0.00% 68.75% 103.13% 102.82% 101.24% 100.00% -
Div Payout % - % 79.46 % 75.72 % 92.59 % 54.35 % 56.85 % - % -
  YoY % 0.00% 4.94% -18.22% 70.36% -4.40% 0.00% -
  Horiz. % 0.00% 139.77% 133.19% 162.87% 95.60% 100.00% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,245,842 1,610,322 1,600,117 1,640,438 1,576,397 145,583,776 1,378,863 -1.68%
  YoY % -22.63% 0.64% -2.46% 4.06% -98.92% 10,458.24% -
  Horiz. % 90.35% 116.79% 116.05% 118.97% 114.33% 10,558.24% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,105,864 1,088,822 1,075,530 1,045,623 0.99%
  YoY % 0.00% 0.00% 0.30% 1.57% 1.24% 2.86% -
  Horiz. % 106.08% 106.08% 106.08% 105.76% 104.13% 102.86% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -42.09 % 6.97 % 11.56 % 9.40 % 13.00 % 12.82 % 10.69 % -
  YoY % -703.87% -39.71% 22.98% -27.69% 1.40% 19.93% -
  Horiz. % -393.73% 65.20% 108.14% 87.93% 121.61% 119.93% 100.00%
ROE -10.67 % 1.73 % 2.75 % 2.18 % 3.81 % 0.04 % 3.22 % -
  YoY % -716.76% -37.09% 26.15% -42.78% 9,425.00% -98.76% -
  Horiz. % -331.37% 53.73% 85.40% 67.70% 118.32% 1.24% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 29.64 31.51 32.98 35.14 42.82 41.62 40.33 -5.00%
  YoY % -5.93% -4.46% -6.15% -17.94% 2.88% 3.20% -
  Horiz. % 73.49% 78.13% 81.78% 87.13% 106.17% 103.20% 100.00%
EPS -11.98 2.52 3.96 3.24 5.52 5.28 4.25 -
  YoY % -575.40% -36.36% 22.22% -41.30% 4.55% 24.24% -
  Horiz. % -281.88% 59.29% 93.18% 76.24% 129.88% 124.24% 100.00%
DPS 0.00 2.00 3.00 3.00 3.00 3.00 0.00 -
  YoY % 0.00% -33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 100.00% 100.00% 100.00% 100.00% -
NAPS 1.1232 1.4518 1.4426 1.4834 1.4478 135.3600 1.3187 -2.64%
  YoY % -22.63% 0.64% -2.75% 2.46% -98.93% 10,164.66% -
  Horiz. % 85.17% 110.09% 109.40% 112.49% 109.79% 10,264.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 29.64 31.51 32.98 35.03 42.04 40.36 38.02 -4.06%
  YoY % -5.93% -4.46% -5.85% -16.67% 4.16% 6.15% -
  Horiz. % 77.96% 82.88% 86.74% 92.14% 110.57% 106.15% 100.00%
EPS -11.98 2.52 3.96 3.23 5.42 5.12 4.01 -
  YoY % -575.40% -36.36% 22.60% -40.41% 5.86% 27.68% -
  Horiz. % -298.75% 62.84% 98.75% 80.55% 135.16% 127.68% 100.00%
DPS 0.00 2.00 3.00 2.99 2.94 2.91 0.00 -
  YoY % 0.00% -33.33% 0.33% 1.70% 1.03% 0.00% -
  Horiz. % 0.00% 68.73% 103.09% 102.75% 101.03% 100.00% -
NAPS 1.1232 1.4518 1.4426 1.4790 1.4212 131.2523 1.2431 -1.67%
  YoY % -22.63% 0.64% -2.46% 4.07% -98.92% 10,458.47% -
  Horiz. % 90.35% 116.79% 116.05% 118.98% 114.33% 10,558.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.9400 1.3800 1.4600 2.5800 2.8000 2.2100 2.9000 -
P/RPS 3.17 4.38 4.43 7.34 6.54 5.31 7.19 -12.75%
  YoY % -27.63% -1.13% -39.65% 12.23% 23.16% -26.15% -
  Horiz. % 44.09% 60.92% 61.61% 102.09% 90.96% 73.85% 100.00%
P/EPS -7.84 54.83 36.85 79.63 50.72 41.88 68.24 -
  YoY % -114.30% 48.79% -53.72% 57.00% 21.11% -38.63% -
  Horiz. % -11.49% 80.35% 54.00% 116.69% 74.33% 61.37% 100.00%
EY -12.75 1.82 2.71 1.26 1.97 2.39 1.47 -
  YoY % -800.55% -32.84% 115.08% -36.04% -17.57% 62.59% -
  Horiz. % -867.35% 123.81% 184.35% 85.71% 134.01% 162.59% 100.00%
DY 0.00 1.45 2.05 1.16 1.07 1.36 0.00 -
  YoY % 0.00% -29.27% 76.72% 8.41% -21.32% 0.00% -
  Horiz. % 0.00% 106.62% 150.74% 85.29% 78.68% 100.00% -
P/NAPS 0.84 0.95 1.01 1.74 1.93 0.02 2.20 -14.81%
  YoY % -11.58% -5.94% -41.95% -9.84% 9,550.00% -99.09% -
  Horiz. % 38.18% 43.18% 45.91% 79.09% 87.73% 0.91% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 14/08/17 11/08/16 13/08/15 14/08/14 28/08/13 14/08/12 24/08/11 -
Price 0.7450 1.4700 1.1400 2.3900 2.5500 2.4500 2.7600 -
P/RPS 2.51 4.66 3.46 6.80 5.95 5.89 6.84 -15.37%
  YoY % -46.14% 34.68% -49.12% 14.29% 1.02% -13.89% -
  Horiz. % 36.70% 68.13% 50.58% 99.42% 86.99% 86.11% 100.00%
P/EPS -6.22 58.41 28.77 73.77 46.20 46.42 64.94 -
  YoY % -110.65% 103.02% -61.00% 59.68% -0.47% -28.52% -
  Horiz. % -9.58% 89.94% 44.30% 113.60% 71.14% 71.48% 100.00%
EY -16.08 1.71 3.48 1.36 2.16 2.15 1.54 -
  YoY % -1,040.35% -50.86% 155.88% -37.04% 0.47% 39.61% -
  Horiz. % -1,044.16% 111.04% 225.97% 88.31% 140.26% 139.61% 100.00%
DY 0.00 1.36 2.63 1.26 1.18 1.22 0.00 -
  YoY % 0.00% -48.29% 108.73% 6.78% -3.28% 0.00% -
  Horiz. % 0.00% 111.48% 215.57% 103.28% 96.72% 100.00% -
P/NAPS 0.66 1.01 0.79 1.61 1.76 0.02 2.09 -17.46%
  YoY % -34.65% 27.85% -50.93% -8.52% 8,700.00% -99.04% -
  Horiz. % 31.58% 48.33% 37.80% 77.03% 84.21% 0.96% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers