Highlights

[MEDIA] YoY Quarter Result on 2015-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 13-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     132.72%    YoY -     22.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 342,372 328,769 349,551 365,819 388,580 466,274 447,623 -4.37%
  YoY % 4.14% -5.95% -4.45% -5.86% -16.66% 4.17% -
  Horiz. % 76.49% 73.45% 78.09% 81.72% 86.81% 104.17% 100.00%
PBT 32,227 -135,603 29,841 57,336 48,988 81,247 77,155 -13.54%
  YoY % 123.77% -554.42% -47.95% 17.04% -39.70% 5.30% -
  Horiz. % 41.77% -175.75% 38.68% 74.31% 63.49% 105.30% 100.00%
Tax -526 -2,783 -5,468 -15,036 -12,459 -20,623 -19,777 -45.35%
  YoY % 81.10% 49.10% 63.63% -20.68% 39.59% -4.28% -
  Horiz. % 2.66% 14.07% 27.65% 76.03% 63.00% 104.28% 100.00%
NP 31,701 -138,386 24,373 42,300 36,529 60,624 57,378 -9.41%
  YoY % 122.91% -667.78% -42.38% 15.80% -39.74% 5.66% -
  Horiz. % 55.25% -241.18% 42.48% 73.72% 63.66% 105.66% 100.00%
NP to SH 31,952 -132,909 27,917 43,944 35,830 60,103 56,761 -9.13%
  YoY % 124.04% -576.09% -36.47% 22.65% -40.39% 5.89% -
  Horiz. % 56.29% -234.16% 49.18% 77.42% 63.12% 105.89% 100.00%
Tax Rate 1.63 % - % 18.32 % 26.22 % 25.43 % 25.38 % 25.63 % -36.81%
  YoY % 0.00% 0.00% -30.13% 3.11% 0.20% -0.98% -
  Horiz. % 6.36% 0.00% 71.48% 102.30% 99.22% 99.02% 100.00%
Total Cost 310,671 467,155 325,178 323,519 352,051 405,650 390,245 -3.73%
  YoY % -33.50% 43.66% 0.51% -8.10% -13.21% 3.95% -
  Horiz. % 79.61% 119.71% 83.33% 82.90% 90.21% 103.95% 100.00%
Net Worth 776,765 1,245,842 1,610,322 1,600,117 1,640,438 1,576,397 145,583,776 -58.18%
  YoY % -37.65% -22.63% 0.64% -2.46% 4.06% -98.92% -
  Horiz. % 0.53% 0.86% 1.11% 1.10% 1.13% 1.08% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 22,183 33,275 33,175 32,664 32,265 -
  YoY % 0.00% 0.00% -33.33% 0.30% 1.57% 1.24% -
  Horiz. % 0.00% 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% 0.00% 4.94% -18.22% 70.36% -4.40% -
  Horiz. % 0.00% 0.00% 139.77% 133.19% 162.87% 95.60% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 776,765 1,245,842 1,610,322 1,600,117 1,640,438 1,576,397 145,583,776 -58.18%
  YoY % -37.65% -22.63% 0.64% -2.46% 4.06% -98.92% -
  Horiz. % 0.53% 0.86% 1.11% 1.10% 1.13% 1.08% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,105,864 1,088,822 1,075,530 0.51%
  YoY % 0.00% 0.00% 0.00% 0.30% 1.57% 1.24% -
  Horiz. % 103.13% 103.13% 103.13% 103.13% 102.82% 101.24% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 9.26 % -42.09 % 6.97 % 11.56 % 9.40 % 13.00 % 12.82 % -5.28%
  YoY % 122.00% -703.87% -39.71% 22.98% -27.69% 1.40% -
  Horiz. % 72.23% -328.32% 54.37% 90.17% 73.32% 101.40% 100.00%
ROE 4.11 % -10.67 % 1.73 % 2.75 % 2.18 % 3.81 % 0.04 % 116.34%
  YoY % 138.52% -716.76% -37.09% 26.15% -42.78% 9,425.00% -
  Horiz. % 10,275.00% -26,675.00% 4,325.00% 6,875.00% 5,450.00% 9,525.00% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 30.87 29.64 31.51 32.98 35.14 42.82 41.62 -4.86%
  YoY % 4.15% -5.93% -4.46% -6.15% -17.94% 2.88% -
  Horiz. % 74.17% 71.22% 75.71% 79.24% 84.43% 102.88% 100.00%
EPS 2.88 -11.98 2.52 3.96 3.24 5.52 5.28 -9.60%
  YoY % 124.04% -575.40% -36.36% 22.22% -41.30% 4.55% -
  Horiz. % 54.55% -226.89% 47.73% 75.00% 61.36% 104.55% 100.00%
DPS 0.00 0.00 2.00 3.00 3.00 3.00 3.00 -
  YoY % 0.00% 0.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.67% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7003 1.1232 1.4518 1.4426 1.4834 1.4478 135.3600 -58.40%
  YoY % -37.65% -22.63% 0.64% -2.75% 2.46% -98.93% -
  Horiz. % 0.52% 0.83% 1.07% 1.07% 1.10% 1.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 30.87 29.64 31.51 32.98 35.03 42.04 40.36 -4.37%
  YoY % 4.15% -5.93% -4.46% -5.85% -16.67% 4.16% -
  Horiz. % 76.49% 73.44% 78.07% 81.71% 86.79% 104.16% 100.00%
EPS 2.88 -11.98 2.52 3.96 3.23 5.42 5.12 -9.14%
  YoY % 124.04% -575.40% -36.36% 22.60% -40.41% 5.86% -
  Horiz. % 56.25% -233.98% 49.22% 77.34% 63.09% 105.86% 100.00%
DPS 0.00 0.00 2.00 3.00 2.99 2.94 2.91 -
  YoY % 0.00% 0.00% -33.33% 0.33% 1.70% 1.03% -
  Horiz. % 0.00% 0.00% 68.73% 103.09% 102.75% 101.03% 100.00%
NAPS 0.7003 1.1232 1.4518 1.4426 1.4790 1.4212 131.2523 -58.18%
  YoY % -37.65% -22.63% 0.64% -2.46% 4.07% -98.92% -
  Horiz. % 0.53% 0.86% 1.11% 1.10% 1.13% 1.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.4800 0.9400 1.3800 1.4600 2.5800 2.8000 2.2100 -
P/RPS 1.56 3.17 4.38 4.43 7.34 6.54 5.31 -18.46%
  YoY % -50.79% -27.63% -1.13% -39.65% 12.23% 23.16% -
  Horiz. % 29.38% 59.70% 82.49% 83.43% 138.23% 123.16% 100.00%
P/EPS 16.66 -7.84 54.83 36.85 79.63 50.72 41.88 -14.24%
  YoY % 312.50% -114.30% 48.79% -53.72% 57.00% 21.11% -
  Horiz. % 39.78% -18.72% 130.92% 87.99% 190.14% 121.11% 100.00%
EY 6.00 -12.75 1.82 2.71 1.26 1.97 2.39 16.57%
  YoY % 147.06% -800.55% -32.84% 115.08% -36.04% -17.57% -
  Horiz. % 251.05% -533.47% 76.15% 113.39% 52.72% 82.43% 100.00%
DY 0.00 0.00 1.45 2.05 1.16 1.07 1.36 -
  YoY % 0.00% 0.00% -29.27% 76.72% 8.41% -21.32% -
  Horiz. % 0.00% 0.00% 106.62% 150.74% 85.29% 78.68% 100.00%
P/NAPS 0.69 0.84 0.95 1.01 1.74 1.93 0.02 80.38%
  YoY % -17.86% -11.58% -5.94% -41.95% -9.84% 9,550.00% -
  Horiz. % 3,450.00% 4,200.00% 4,750.00% 5,050.00% 8,700.00% 9,650.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 14/08/17 11/08/16 13/08/15 14/08/14 28/08/13 14/08/12 -
Price 0.4100 0.7450 1.4700 1.1400 2.3900 2.5500 2.4500 -
P/RPS 1.33 2.51 4.66 3.46 6.80 5.95 5.89 -21.96%
  YoY % -47.01% -46.14% 34.68% -49.12% 14.29% 1.02% -
  Horiz. % 22.58% 42.61% 79.12% 58.74% 115.45% 101.02% 100.00%
P/EPS 14.23 -6.22 58.41 28.77 73.77 46.20 46.42 -17.88%
  YoY % 328.78% -110.65% 103.02% -61.00% 59.68% -0.47% -
  Horiz. % 30.65% -13.40% 125.83% 61.98% 158.92% 99.53% 100.00%
EY 7.03 -16.08 1.71 3.48 1.36 2.16 2.15 21.82%
  YoY % 143.72% -1,040.35% -50.86% 155.88% -37.04% 0.47% -
  Horiz. % 326.98% -747.91% 79.53% 161.86% 63.26% 100.47% 100.00%
DY 0.00 0.00 1.36 2.63 1.26 1.18 1.22 -
  YoY % 0.00% 0.00% -48.29% 108.73% 6.78% -3.28% -
  Horiz. % 0.00% 0.00% 111.48% 215.57% 103.28% 96.72% 100.00%
P/NAPS 0.59 0.66 1.01 0.79 1.61 1.76 0.02 75.74%
  YoY % -10.61% -34.65% 27.85% -50.93% -8.52% 8,700.00% -
  Horiz. % 2,950.00% 3,300.00% 5,050.00% 3,950.00% 8,050.00% 8,800.00% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers