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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

519  192  593  1147 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.38+0.10 
 VC 0.06+0.01 
 MAHSING 1.03+0.05 
 KANGER 0.1750.00 
 LUSTER 0.175+0.005 
 MLAB 0.020.00 
 AT 0.09+0.01 
 IRIS 0.265+0.005 
 MRDIY 1.76+0.01 
 VIVOCOM 0.04-0.005 

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. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
PARTNERS & BROKERS