Highlights

[MEDIA] YoY Quarter Result on 2015-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 19-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     0.50%    YoY -     4.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 271,800 288,514 316,760 365,368 379,598 439,277 437,211 -7.61%
  YoY % -5.79% -8.92% -13.30% -3.75% -13.59% 0.47% -
  Horiz. % 62.17% 65.99% 72.45% 83.57% 86.82% 100.47% 100.00%
PBT -31,428 -101,795 -112,203 61,162 56,842 85,493 78,690 -
  YoY % 69.13% 9.28% -283.45% 7.60% -33.51% 8.65% -
  Horiz. % -39.94% -129.36% -142.59% 77.73% 72.24% 108.65% 100.00%
Tax 582 -3,382 -1,059 -16,062 -14,264 -21,413 -19,776 -
  YoY % 117.21% -219.36% 93.41% -12.61% 33.39% -8.28% -
  Horiz. % -2.94% 17.10% 5.35% 81.22% 72.13% 108.28% 100.00%
NP -30,846 -105,177 -113,262 45,100 42,578 64,080 58,914 -
  YoY % 70.67% 7.14% -351.14% 5.92% -33.55% 8.77% -
  Horiz. % -52.36% -178.53% -192.25% 76.55% 72.27% 108.77% 100.00%
NP to SH -30,706 -101,085 -109,357 44,163 42,176 63,516 58,621 -
  YoY % 69.62% 7.56% -347.62% 4.71% -33.60% 8.35% -
  Horiz. % -52.38% -172.44% -186.55% 75.34% 71.95% 108.35% 100.00%
Tax Rate - % - % - % 26.26 % 25.09 % 25.05 % 25.13 % -
  YoY % 0.00% 0.00% 0.00% 4.66% 0.16% -0.32% -
  Horiz. % 0.00% 0.00% 0.00% 104.50% 99.84% 99.68% 100.00%
Total Cost 302,646 393,691 430,022 320,268 337,020 375,197 378,297 -3.65%
  YoY % -23.13% -8.45% 34.27% -4.97% -10.18% -0.82% -
  Horiz. % 80.00% 104.07% 113.67% 84.66% 89.09% 99.18% 100.00%
Net Worth 746,041 1,144,795 1,478,772 1,610,987 1,647,072 1,611,581 142,875,228 -58.33%
  YoY % -34.83% -22.58% -8.21% -2.19% 2.20% -98.87% -
  Horiz. % 0.52% 0.80% 1.04% 1.13% 1.15% 1.13% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 22,183 22,183 33,122 32,740 32,261 -
  YoY % 0.00% 0.00% 0.00% -33.02% 1.17% 1.48% -
  Horiz. % 0.00% 0.00% 68.76% 68.76% 102.67% 101.48% 100.00%
Div Payout % - % - % - % 50.23 % 78.53 % 51.55 % 55.03 % -
  YoY % 0.00% 0.00% 0.00% -36.04% 52.34% -6.32% -
  Horiz. % 0.00% 0.00% 0.00% 91.28% 142.70% 93.68% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 746,041 1,144,795 1,478,772 1,610,987 1,647,072 1,611,581 142,875,228 -58.33%
  YoY % -34.83% -22.58% -8.21% -2.19% 2.20% -98.87% -
  Horiz. % 0.52% 0.80% 1.04% 1.13% 1.15% 1.13% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,104,083 1,091,340 1,075,381 0.52%
  YoY % 0.00% 0.00% 0.00% 0.46% 1.17% 1.48% -
  Horiz. % 103.14% 103.14% 103.14% 103.14% 102.67% 101.48% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -11.35 % -36.45 % -35.76 % 12.34 % 11.22 % 14.59 % 13.47 % -
  YoY % 68.86% -1.93% -389.79% 9.98% -23.10% 8.31% -
  Horiz. % -84.26% -270.60% -265.48% 91.61% 83.30% 108.31% 100.00%
ROE -4.12 % -8.83 % -7.40 % 2.74 % 2.56 % 3.94 % 0.04 % -
  YoY % 53.34% -19.32% -370.07% 7.03% -35.03% 9,750.00% -
  Horiz. % -10,300.00% -22,075.00% -18,500.00% 6,850.00% 6,400.00% 9,850.00% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 24.50 26.01 28.56 32.94 34.38 40.25 40.66 -8.09%
  YoY % -5.81% -8.93% -13.30% -4.19% -14.58% -1.01% -
  Horiz. % 60.26% 63.97% 70.24% 81.01% 84.55% 98.99% 100.00%
EPS -2.77 -9.11 -9.86 3.98 3.82 5.82 5.45 -
  YoY % 69.59% 7.61% -347.74% 4.19% -34.36% 6.79% -
  Horiz. % -50.83% -167.16% -180.92% 73.03% 70.09% 106.79% 100.00%
DPS 0.00 0.00 2.00 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% 66.67% 66.67% 100.00% 100.00% 100.00%
NAPS 0.6726 1.0321 1.3332 1.4524 1.4918 1.4767 132.8600 -58.55%
  YoY % -34.83% -22.58% -8.21% -2.64% 1.02% -98.89% -
  Horiz. % 0.51% 0.78% 1.00% 1.09% 1.12% 1.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 24.50 26.01 28.56 32.94 34.22 39.60 39.42 -7.62%
  YoY % -5.81% -8.93% -13.30% -3.74% -13.59% 0.46% -
  Horiz. % 62.15% 65.98% 72.45% 83.56% 86.81% 100.46% 100.00%
EPS -2.77 -9.11 -9.86 3.98 3.80 5.73 5.29 -
  YoY % 69.59% 7.61% -347.74% 4.74% -33.68% 8.32% -
  Horiz. % -52.36% -172.21% -186.39% 75.24% 71.83% 108.32% 100.00%
DPS 0.00 0.00 2.00 2.00 2.99 2.95 2.91 -
  YoY % 0.00% 0.00% 0.00% -33.11% 1.36% 1.37% -
  Horiz. % 0.00% 0.00% 68.73% 68.73% 102.75% 101.37% 100.00%
NAPS 0.6726 1.0321 1.3332 1.4524 1.4849 1.4529 128.8104 -58.33%
  YoY % -34.83% -22.58% -8.21% -2.19% 2.20% -98.87% -
  Horiz. % 0.52% 0.80% 1.04% 1.13% 1.15% 1.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.4900 0.8050 1.3200 1.2000 2.2300 2.7100 2.3300 -
P/RPS 2.00 3.09 4.62 3.64 6.49 6.73 5.73 -16.08%
  YoY % -35.28% -33.12% 26.92% -43.91% -3.57% 17.45% -
  Horiz. % 34.90% 53.93% 80.63% 63.53% 113.26% 117.45% 100.00%
P/EPS -17.70 -8.83 -13.39 30.14 58.38 46.56 42.74 -
  YoY % -100.45% 34.06% -144.43% -48.37% 25.39% 8.94% -
  Horiz. % -41.41% -20.66% -31.33% 70.52% 136.59% 108.94% 100.00%
EY -5.65 -11.32 -7.47 3.32 1.71 2.15 2.34 -
  YoY % 50.09% -51.54% -325.00% 94.15% -20.47% -8.12% -
  Horiz. % -241.45% -483.76% -319.23% 141.88% 73.08% 91.88% 100.00%
DY 0.00 0.00 1.52 1.67 1.35 1.11 1.29 -
  YoY % 0.00% 0.00% -8.98% 23.70% 21.62% -13.95% -
  Horiz. % 0.00% 0.00% 117.83% 129.46% 104.65% 86.05% 100.00%
P/NAPS 0.73 0.78 0.99 0.83 1.49 1.84 0.02 82.08%
  YoY % -6.41% -21.21% 19.28% -44.30% -19.02% 9,100.00% -
  Horiz. % 3,650.00% 3,900.00% 4,950.00% 4,150.00% 7,450.00% 9,200.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 29/11/17 29/11/16 19/11/15 06/11/14 18/11/13 22/11/12 -
Price 0.4100 0.6950 1.2100 1.3400 1.9100 2.6700 2.4400 -
P/RPS 1.67 2.67 4.24 4.07 5.56 6.63 6.00 -19.19%
  YoY % -37.45% -37.03% 4.18% -26.80% -16.14% 10.50% -
  Horiz. % 27.83% 44.50% 70.67% 67.83% 92.67% 110.50% 100.00%
P/EPS -14.81 -7.63 -12.27 33.66 50.00 45.88 44.76 -
  YoY % -94.10% 37.82% -136.45% -32.68% 8.98% 2.50% -
  Horiz. % -33.09% -17.05% -27.41% 75.20% 111.71% 102.50% 100.00%
EY -6.75 -13.11 -8.15 2.97 2.00 2.18 2.23 -
  YoY % 48.51% -60.86% -374.41% 48.50% -8.26% -2.24% -
  Horiz. % -302.69% -587.89% -365.47% 133.18% 89.69% 97.76% 100.00%
DY 0.00 0.00 1.65 1.49 1.57 1.12 1.23 -
  YoY % 0.00% 0.00% 10.74% -5.10% 40.18% -8.94% -
  Horiz. % 0.00% 0.00% 134.15% 121.14% 127.64% 91.06% 100.00%
P/NAPS 0.61 0.67 0.91 0.92 1.28 1.81 0.02 76.71%
  YoY % -8.96% -26.37% -1.09% -28.12% -29.28% 8,950.00% -
  Horiz. % 3,050.00% 3,350.00% 4,550.00% 4,600.00% 6,400.00% 9,050.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers