Highlights

[MEDIA] YoY Quarter Result on 2017-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 14-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -245.53%    YoY -     -576.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 236,278 296,767 342,372 328,769 349,551 365,819 388,580 -7.95%
  YoY % -20.38% -13.32% 4.14% -5.95% -4.45% -5.86% -
  Horiz. % 60.81% 76.37% 88.11% 84.61% 89.96% 94.14% 100.00%
PBT -17,116 -7,235 32,227 -135,603 29,841 57,336 48,988 -
  YoY % -136.57% -122.45% 123.77% -554.42% -47.95% 17.04% -
  Horiz. % -34.94% -14.77% 65.79% -276.81% 60.91% 117.04% 100.00%
Tax -917 -3,548 -526 -2,783 -5,468 -15,036 -12,459 -35.24%
  YoY % 74.15% -574.52% 81.10% 49.10% 63.63% -20.68% -
  Horiz. % 7.36% 28.48% 4.22% 22.34% 43.89% 120.68% 100.00%
NP -18,033 -10,783 31,701 -138,386 24,373 42,300 36,529 -
  YoY % -67.24% -134.01% 122.91% -667.78% -42.38% 15.80% -
  Horiz. % -49.37% -29.52% 86.78% -378.84% 66.72% 115.80% 100.00%
NP to SH -20,105 -8,825 31,952 -132,909 27,917 43,944 35,830 -
  YoY % -127.82% -127.62% 124.04% -576.09% -36.47% 22.65% -
  Horiz. % -56.11% -24.63% 89.18% -370.94% 77.92% 122.65% 100.00%
Tax Rate - % - % 1.63 % - % 18.32 % 26.22 % 25.43 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -30.13% 3.11% -
  Horiz. % 0.00% 0.00% 6.41% 0.00% 72.04% 103.11% 100.00%
Total Cost 254,311 307,550 310,671 467,155 325,178 323,519 352,051 -5.27%
  YoY % -17.31% -1.00% -33.50% 43.66% 0.51% -8.10% -
  Horiz. % 72.24% 87.36% 88.25% 132.70% 92.37% 91.90% 100.00%
Net Worth 549,049 730,296 776,765 1,245,842 1,610,322 1,600,117 1,640,438 -16.66%
  YoY % -24.82% -5.98% -37.65% -22.63% 0.64% -2.46% -
  Horiz. % 33.47% 44.52% 47.35% 75.95% 98.16% 97.54% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - 22,183 33,275 33,175 -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.33% 0.30% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.87% 100.30% 100.00%
Div Payout % - % - % - % - % 79.46 % 75.72 % 92.59 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 4.94% -18.22% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 85.82% 81.78% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 549,049 730,296 776,765 1,245,842 1,610,322 1,600,117 1,640,438 -16.66%
  YoY % -24.82% -5.98% -37.65% -22.63% 0.64% -2.46% -
  Horiz. % 33.47% 44.52% 47.35% 75.95% 98.16% 97.54% 100.00%
NOSH 1,109,190 1,109,199 1,109,190 1,109,190 1,109,190 1,109,190 1,105,864 0.05%
  YoY % -0.00% 0.00% 0.00% 0.00% 0.00% 0.30% -
  Horiz. % 100.30% 100.30% 100.30% 100.30% 100.30% 100.30% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -7.63 % -3.63 % 9.26 % -42.09 % 6.97 % 11.56 % 9.40 % -
  YoY % -110.19% -139.20% 122.00% -703.87% -39.71% 22.98% -
  Horiz. % -81.17% -38.62% 98.51% -447.77% 74.15% 122.98% 100.00%
ROE -3.66 % -1.21 % 4.11 % -10.67 % 1.73 % 2.75 % 2.18 % -
  YoY % -202.48% -129.44% 138.52% -716.76% -37.09% 26.15% -
  Horiz. % -167.89% -55.50% 188.53% -489.45% 79.36% 126.15% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 21.30 26.76 30.87 29.64 31.51 32.98 35.14 -8.00%
  YoY % -20.40% -13.31% 4.15% -5.93% -4.46% -6.15% -
  Horiz. % 60.61% 76.15% 87.85% 84.35% 89.67% 93.85% 100.00%
EPS -1.81 -0.80 2.88 -11.98 2.52 3.96 3.24 -
  YoY % -126.25% -127.78% 124.04% -575.40% -36.36% 22.22% -
  Horiz. % -55.86% -24.69% 88.89% -369.75% 77.78% 122.22% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 3.00 3.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.33% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.67% 100.00% 100.00%
NAPS 0.4950 0.6584 0.7003 1.1232 1.4518 1.4426 1.4834 -16.70%
  YoY % -24.82% -5.98% -37.65% -22.63% 0.64% -2.75% -
  Horiz. % 33.37% 44.38% 47.21% 75.72% 97.87% 97.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 21.30 26.76 30.87 29.64 31.51 32.98 35.03 -7.95%
  YoY % -20.40% -13.31% 4.15% -5.93% -4.46% -5.85% -
  Horiz. % 60.81% 76.39% 88.12% 84.61% 89.95% 94.15% 100.00%
EPS -1.81 -0.80 2.88 -11.98 2.52 3.96 3.23 -
  YoY % -126.25% -127.78% 124.04% -575.40% -36.36% 22.60% -
  Horiz. % -56.04% -24.77% 89.16% -370.90% 78.02% 122.60% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 3.00 2.99 -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.33% 0.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.89% 100.33% 100.00%
NAPS 0.4950 0.6584 0.7003 1.1232 1.4518 1.4426 1.4790 -16.66%
  YoY % -24.82% -5.98% -37.65% -22.63% 0.64% -2.46% -
  Horiz. % 33.47% 44.52% 47.35% 75.94% 98.16% 97.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.1500 0.4800 0.4800 0.9400 1.3800 1.4600 2.5800 -
P/RPS 0.70 1.79 1.56 3.17 4.38 4.43 7.34 -32.38%
  YoY % -60.89% 14.74% -50.79% -27.63% -1.13% -39.65% -
  Horiz. % 9.54% 24.39% 21.25% 43.19% 59.67% 60.35% 100.00%
P/EPS -8.28 -60.33 16.66 -7.84 54.83 36.85 79.63 -
  YoY % 86.28% -462.12% 312.50% -114.30% 48.79% -53.72% -
  Horiz. % -10.40% -75.76% 20.92% -9.85% 68.86% 46.28% 100.00%
EY -12.08 -1.66 6.00 -12.75 1.82 2.71 1.26 -
  YoY % -627.71% -127.67% 147.06% -800.55% -32.84% 115.08% -
  Horiz. % -958.73% -131.75% 476.19% -1,011.90% 144.44% 215.08% 100.00%
DY 0.00 0.00 0.00 0.00 1.45 2.05 1.16 -
  YoY % 0.00% 0.00% 0.00% 0.00% -29.27% 76.72% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 125.00% 176.72% 100.00%
P/NAPS 0.30 0.73 0.69 0.84 0.95 1.01 1.74 -25.38%
  YoY % -58.90% 5.80% -17.86% -11.58% -5.94% -41.95% -
  Horiz. % 17.24% 41.95% 39.66% 48.28% 54.60% 58.05% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 22/08/19 30/08/18 14/08/17 11/08/16 13/08/15 14/08/14 -
Price 0.1900 0.4850 0.4100 0.7450 1.4700 1.1400 2.3900 -
P/RPS 0.89 1.81 1.33 2.51 4.66 3.46 6.80 -28.72%
  YoY % -50.83% 36.09% -47.01% -46.14% 34.68% -49.12% -
  Horiz. % 13.09% 26.62% 19.56% 36.91% 68.53% 50.88% 100.00%
P/EPS -10.48 -60.96 14.23 -6.22 58.41 28.77 73.77 -
  YoY % 82.81% -528.39% 328.78% -110.65% 103.02% -61.00% -
  Horiz. % -14.21% -82.64% 19.29% -8.43% 79.18% 39.00% 100.00%
EY -9.54 -1.64 7.03 -16.08 1.71 3.48 1.36 -
  YoY % -481.71% -123.33% 143.72% -1,040.35% -50.86% 155.88% -
  Horiz. % -701.47% -120.59% 516.91% -1,182.35% 125.74% 255.88% 100.00%
DY 0.00 0.00 0.00 0.00 1.36 2.63 1.26 -
  YoY % 0.00% 0.00% 0.00% 0.00% -48.29% 108.73% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 107.94% 208.73% 100.00%
P/NAPS 0.38 0.74 0.59 0.66 1.01 0.79 1.61 -21.37%
  YoY % -48.65% 25.42% -10.61% -34.65% 27.85% -50.93% -
  Horiz. % 23.60% 45.96% 36.65% 40.99% 62.73% 49.07% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS