Highlights

[MEDIA] YoY Quarter Result on 2018-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     246.39%    YoY -     124.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 296,767 342,372 328,769 349,551 365,819 388,580 466,274 -7.25%
  YoY % -13.32% 4.14% -5.95% -4.45% -5.86% -16.66% -
  Horiz. % 63.65% 73.43% 70.51% 74.97% 78.46% 83.34% 100.00%
PBT -7,235 32,227 -135,603 29,841 57,336 48,988 81,247 -
  YoY % -122.45% 123.77% -554.42% -47.95% 17.04% -39.70% -
  Horiz. % -8.90% 39.67% -166.90% 36.73% 70.57% 60.30% 100.00%
Tax -3,548 -526 -2,783 -5,468 -15,036 -12,459 -20,623 -25.41%
  YoY % -574.52% 81.10% 49.10% 63.63% -20.68% 39.59% -
  Horiz. % 17.20% 2.55% 13.49% 26.51% 72.91% 60.41% 100.00%
NP -10,783 31,701 -138,386 24,373 42,300 36,529 60,624 -
  YoY % -134.01% 122.91% -667.78% -42.38% 15.80% -39.74% -
  Horiz. % -17.79% 52.29% -228.27% 40.20% 69.77% 60.26% 100.00%
NP to SH -8,825 31,952 -132,909 27,917 43,944 35,830 60,103 -
  YoY % -127.62% 124.04% -576.09% -36.47% 22.65% -40.39% -
  Horiz. % -14.68% 53.16% -221.14% 46.45% 73.11% 59.61% 100.00%
Tax Rate - % 1.63 % - % 18.32 % 26.22 % 25.43 % 25.38 % -
  YoY % 0.00% 0.00% 0.00% -30.13% 3.11% 0.20% -
  Horiz. % 0.00% 6.42% 0.00% 72.18% 103.31% 100.20% 100.00%
Total Cost 307,550 310,671 467,155 325,178 323,519 352,051 405,650 -4.51%
  YoY % -1.00% -33.50% 43.66% 0.51% -8.10% -13.21% -
  Horiz. % 75.82% 76.59% 115.16% 80.16% 79.75% 86.79% 100.00%
Net Worth 730,296 776,765 1,245,842 1,610,322 1,600,117 1,640,438 1,576,397 -12.03%
  YoY % -5.98% -37.65% -22.63% 0.64% -2.46% 4.06% -
  Horiz. % 46.33% 49.27% 79.03% 102.15% 101.50% 104.06% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - 22,183 33,275 33,175 32,664 -
  YoY % 0.00% 0.00% 0.00% -33.33% 0.30% 1.57% -
  Horiz. % 0.00% 0.00% 0.00% 67.91% 101.87% 101.57% 100.00%
Div Payout % - % - % - % 79.46 % 75.72 % 92.59 % 54.35 % -
  YoY % 0.00% 0.00% 0.00% 4.94% -18.22% 70.36% -
  Horiz. % 0.00% 0.00% 0.00% 146.20% 139.32% 170.36% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 730,296 776,765 1,245,842 1,610,322 1,600,117 1,640,438 1,576,397 -12.03%
  YoY % -5.98% -37.65% -22.63% 0.64% -2.46% 4.06% -
  Horiz. % 46.33% 49.27% 79.03% 102.15% 101.50% 104.06% 100.00%
NOSH 1,109,199 1,109,190 1,109,190 1,109,190 1,109,190 1,105,864 1,088,822 0.31%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.30% 1.57% -
  Horiz. % 101.87% 101.87% 101.87% 101.87% 101.87% 101.57% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -3.63 % 9.26 % -42.09 % 6.97 % 11.56 % 9.40 % 13.00 % -
  YoY % -139.20% 122.00% -703.87% -39.71% 22.98% -27.69% -
  Horiz. % -27.92% 71.23% -323.77% 53.62% 88.92% 72.31% 100.00%
ROE -1.21 % 4.11 % -10.67 % 1.73 % 2.75 % 2.18 % 3.81 % -
  YoY % -129.44% 138.52% -716.76% -37.09% 26.15% -42.78% -
  Horiz. % -31.76% 107.87% -280.05% 45.41% 72.18% 57.22% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 26.76 30.87 29.64 31.51 32.98 35.14 42.82 -7.53%
  YoY % -13.31% 4.15% -5.93% -4.46% -6.15% -17.94% -
  Horiz. % 62.49% 72.09% 69.22% 73.59% 77.02% 82.06% 100.00%
EPS -0.80 2.88 -11.98 2.52 3.96 3.24 5.52 -
  YoY % -127.78% 124.04% -575.40% -36.36% 22.22% -41.30% -
  Horiz. % -14.49% 52.17% -217.03% 45.65% 71.74% 58.70% 100.00%
DPS 0.00 0.00 0.00 2.00 3.00 3.00 3.00 -
  YoY % 0.00% 0.00% 0.00% -33.33% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 66.67% 100.00% 100.00% 100.00%
NAPS 0.6584 0.7003 1.1232 1.4518 1.4426 1.4834 1.4478 -12.30%
  YoY % -5.98% -37.65% -22.63% 0.64% -2.75% 2.46% -
  Horiz. % 45.48% 48.37% 77.58% 100.28% 99.64% 102.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 26.76 30.87 29.64 31.51 32.98 35.03 42.04 -7.25%
  YoY % -13.31% 4.15% -5.93% -4.46% -5.85% -16.67% -
  Horiz. % 63.65% 73.43% 70.50% 74.95% 78.45% 83.33% 100.00%
EPS -0.80 2.88 -11.98 2.52 3.96 3.23 5.42 -
  YoY % -127.78% 124.04% -575.40% -36.36% 22.60% -40.41% -
  Horiz. % -14.76% 53.14% -221.03% 46.49% 73.06% 59.59% 100.00%
DPS 0.00 0.00 0.00 2.00 3.00 2.99 2.94 -
  YoY % 0.00% 0.00% 0.00% -33.33% 0.33% 1.70% -
  Horiz. % 0.00% 0.00% 0.00% 68.03% 102.04% 101.70% 100.00%
NAPS 0.6584 0.7003 1.1232 1.4518 1.4426 1.4790 1.4212 -12.03%
  YoY % -5.98% -37.65% -22.63% 0.64% -2.46% 4.07% -
  Horiz. % 46.33% 49.28% 79.03% 102.15% 101.51% 104.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.4800 0.4800 0.9400 1.3800 1.4600 2.5800 2.8000 -
P/RPS 1.79 1.56 3.17 4.38 4.43 7.34 6.54 -19.41%
  YoY % 14.74% -50.79% -27.63% -1.13% -39.65% 12.23% -
  Horiz. % 27.37% 23.85% 48.47% 66.97% 67.74% 112.23% 100.00%
P/EPS -60.33 16.66 -7.84 54.83 36.85 79.63 50.72 -
  YoY % -462.12% 312.50% -114.30% 48.79% -53.72% 57.00% -
  Horiz. % -118.95% 32.85% -15.46% 108.10% 72.65% 157.00% 100.00%
EY -1.66 6.00 -12.75 1.82 2.71 1.26 1.97 -
  YoY % -127.67% 147.06% -800.55% -32.84% 115.08% -36.04% -
  Horiz. % -84.26% 304.57% -647.21% 92.39% 137.56% 63.96% 100.00%
DY 0.00 0.00 0.00 1.45 2.05 1.16 1.07 -
  YoY % 0.00% 0.00% 0.00% -29.27% 76.72% 8.41% -
  Horiz. % 0.00% 0.00% 0.00% 135.51% 191.59% 108.41% 100.00%
P/NAPS 0.73 0.69 0.84 0.95 1.01 1.74 1.93 -14.95%
  YoY % 5.80% -17.86% -11.58% -5.94% -41.95% -9.84% -
  Horiz. % 37.82% 35.75% 43.52% 49.22% 52.33% 90.16% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 30/08/18 14/08/17 11/08/16 13/08/15 14/08/14 28/08/13 -
Price 0.4850 0.4100 0.7450 1.4700 1.1400 2.3900 2.5500 -
P/RPS 1.81 1.33 2.51 4.66 3.46 6.80 5.95 -17.98%
  YoY % 36.09% -47.01% -46.14% 34.68% -49.12% 14.29% -
  Horiz. % 30.42% 22.35% 42.18% 78.32% 58.15% 114.29% 100.00%
P/EPS -60.96 14.23 -6.22 58.41 28.77 73.77 46.20 -
  YoY % -528.39% 328.78% -110.65% 103.02% -61.00% 59.68% -
  Horiz. % -131.95% 30.80% -13.46% 126.43% 62.27% 159.68% 100.00%
EY -1.64 7.03 -16.08 1.71 3.48 1.36 2.16 -
  YoY % -123.33% 143.72% -1,040.35% -50.86% 155.88% -37.04% -
  Horiz. % -75.93% 325.46% -744.44% 79.17% 161.11% 62.96% 100.00%
DY 0.00 0.00 0.00 1.36 2.63 1.26 1.18 -
  YoY % 0.00% 0.00% 0.00% -48.29% 108.73% 6.78% -
  Horiz. % 0.00% 0.00% 0.00% 115.25% 222.88% 106.78% 100.00%
P/NAPS 0.74 0.59 0.66 1.01 0.79 1.61 1.76 -13.44%
  YoY % 25.42% -10.61% -34.65% 27.85% -50.93% -8.52% -
  Horiz. % 42.05% 33.52% 37.50% 57.39% 44.89% 91.48% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers