Highlights

[MEDIA] YoY Quarter Result on 2016-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 29-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -491.72%    YoY -     -347.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 265,545 271,800 288,514 316,760 365,368 379,598 439,277 -8.04%
  YoY % -2.30% -5.79% -8.92% -13.30% -3.75% -13.59% -
  Horiz. % 60.45% 61.87% 65.68% 72.11% 83.17% 86.41% 100.00%
PBT -25,243 -31,428 -101,795 -112,203 61,162 56,842 85,493 -
  YoY % 19.68% 69.13% 9.28% -283.45% 7.60% -33.51% -
  Horiz. % -29.53% -36.76% -119.07% -131.24% 71.54% 66.49% 100.00%
Tax -314 582 -3,382 -1,059 -16,062 -14,264 -21,413 -50.51%
  YoY % -153.95% 117.21% -219.36% 93.41% -12.61% 33.39% -
  Horiz. % 1.47% -2.72% 15.79% 4.95% 75.01% 66.61% 100.00%
NP -25,557 -30,846 -105,177 -113,262 45,100 42,578 64,080 -
  YoY % 17.15% 70.67% 7.14% -351.14% 5.92% -33.55% -
  Horiz. % -39.88% -48.14% -164.13% -176.75% 70.38% 66.45% 100.00%
NP to SH -24,161 -30,706 -101,085 -109,357 44,163 42,176 63,516 -
  YoY % 21.32% 69.62% 7.56% -347.62% 4.71% -33.60% -
  Horiz. % -38.04% -48.34% -159.15% -172.17% 69.53% 66.40% 100.00%
Tax Rate - % - % - % - % 26.26 % 25.09 % 25.05 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 4.66% 0.16% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 104.83% 100.16% 100.00%
Total Cost 291,102 302,646 393,691 430,022 320,268 337,020 375,197 -4.14%
  YoY % -3.81% -23.13% -8.45% 34.27% -4.97% -10.18% -
  Horiz. % 77.59% 80.66% 104.93% 114.61% 85.36% 89.82% 100.00%
Net Worth 711,101 746,041 1,144,795 1,478,772 1,610,987 1,647,072 1,611,581 -12.74%
  YoY % -4.68% -34.83% -22.58% -8.21% -2.19% 2.20% -
  Horiz. % 44.12% 46.29% 71.04% 91.76% 99.96% 102.20% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - 22,183 22,183 33,122 32,740 -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.02% 1.17% -
  Horiz. % 0.00% 0.00% 0.00% 67.76% 67.76% 101.17% 100.00%
Div Payout % - % - % - % - % 50.23 % 78.53 % 51.55 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -36.04% 52.34% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 97.44% 152.34% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 711,101 746,041 1,144,795 1,478,772 1,610,987 1,647,072 1,611,581 -12.74%
  YoY % -4.68% -34.83% -22.58% -8.21% -2.19% 2.20% -
  Horiz. % 44.12% 46.29% 71.04% 91.76% 99.96% 102.20% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,104,083 1,091,340 0.27%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.46% 1.17% -
  Horiz. % 101.64% 101.64% 101.64% 101.64% 101.64% 101.17% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -9.62 % -11.35 % -36.45 % -35.76 % 12.34 % 11.22 % 14.59 % -
  YoY % 15.24% 68.86% -1.93% -389.79% 9.98% -23.10% -
  Horiz. % -65.94% -77.79% -249.83% -245.10% 84.58% 76.90% 100.00%
ROE -3.40 % -4.12 % -8.83 % -7.40 % 2.74 % 2.56 % 3.94 % -
  YoY % 17.48% 53.34% -19.32% -370.07% 7.03% -35.03% -
  Horiz. % -86.29% -104.57% -224.11% -187.82% 69.54% 64.97% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 23.94 24.50 26.01 28.56 32.94 34.38 40.25 -8.29%
  YoY % -2.29% -5.81% -8.93% -13.30% -4.19% -14.58% -
  Horiz. % 59.48% 60.87% 64.62% 70.96% 81.84% 85.42% 100.00%
EPS -2.18 -2.77 -9.11 -9.86 3.98 3.82 5.82 -
  YoY % 21.30% 69.59% 7.61% -347.74% 4.19% -34.36% -
  Horiz. % -37.46% -47.59% -156.53% -169.42% 68.38% 65.64% 100.00%
DPS 0.00 0.00 0.00 2.00 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% 66.67% 66.67% 100.00% 100.00%
NAPS 0.6411 0.6726 1.0321 1.3332 1.4524 1.4918 1.4767 -12.98%
  YoY % -4.68% -34.83% -22.58% -8.21% -2.64% 1.02% -
  Horiz. % 43.41% 45.55% 69.89% 90.28% 98.35% 101.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 23.94 24.50 26.01 28.56 32.94 34.22 39.60 -8.04%
  YoY % -2.29% -5.81% -8.93% -13.30% -3.74% -13.59% -
  Horiz. % 60.45% 61.87% 65.68% 72.12% 83.18% 86.41% 100.00%
EPS -2.18 -2.77 -9.11 -9.86 3.98 3.80 5.73 -
  YoY % 21.30% 69.59% 7.61% -347.74% 4.74% -33.68% -
  Horiz. % -38.05% -48.34% -158.99% -172.08% 69.46% 66.32% 100.00%
DPS 0.00 0.00 0.00 2.00 2.00 2.99 2.95 -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.11% 1.36% -
  Horiz. % 0.00% 0.00% 0.00% 67.80% 67.80% 101.36% 100.00%
NAPS 0.6411 0.6726 1.0321 1.3332 1.4524 1.4849 1.4529 -12.74%
  YoY % -4.68% -34.83% -22.58% -8.21% -2.19% 2.20% -
  Horiz. % 44.13% 46.29% 71.04% 91.76% 99.97% 102.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.4700 0.4900 0.8050 1.3200 1.2000 2.2300 2.7100 -
P/RPS 1.96 2.00 3.09 4.62 3.64 6.49 6.73 -18.58%
  YoY % -2.00% -35.28% -33.12% 26.92% -43.91% -3.57% -
  Horiz. % 29.12% 29.72% 45.91% 68.65% 54.09% 96.43% 100.00%
P/EPS -21.58 -17.70 -8.83 -13.39 30.14 58.38 46.56 -
  YoY % -21.92% -100.45% 34.06% -144.43% -48.37% 25.39% -
  Horiz. % -46.35% -38.02% -18.96% -28.76% 64.73% 125.39% 100.00%
EY -4.63 -5.65 -11.32 -7.47 3.32 1.71 2.15 -
  YoY % 18.05% 50.09% -51.54% -325.00% 94.15% -20.47% -
  Horiz. % -215.35% -262.79% -526.51% -347.44% 154.42% 79.53% 100.00%
DY 0.00 0.00 0.00 1.52 1.67 1.35 1.11 -
  YoY % 0.00% 0.00% 0.00% -8.98% 23.70% 21.62% -
  Horiz. % 0.00% 0.00% 0.00% 136.94% 150.45% 121.62% 100.00%
P/NAPS 0.73 0.73 0.78 0.99 0.83 1.49 1.84 -14.27%
  YoY % 0.00% -6.41% -21.21% 19.28% -44.30% -19.02% -
  Horiz. % 39.67% 39.67% 42.39% 53.80% 45.11% 80.98% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 21/11/18 29/11/17 29/11/16 19/11/15 06/11/14 18/11/13 -
Price 0.2750 0.4100 0.6950 1.2100 1.3400 1.9100 2.6700 -
P/RPS 1.15 1.67 2.67 4.24 4.07 5.56 6.63 -25.31%
  YoY % -31.14% -37.45% -37.03% 4.18% -26.80% -16.14% -
  Horiz. % 17.35% 25.19% 40.27% 63.95% 61.39% 83.86% 100.00%
P/EPS -12.62 -14.81 -7.63 -12.27 33.66 50.00 45.88 -
  YoY % 14.79% -94.10% 37.82% -136.45% -32.68% 8.98% -
  Horiz. % -27.51% -32.28% -16.63% -26.74% 73.37% 108.98% 100.00%
EY -7.92 -6.75 -13.11 -8.15 2.97 2.00 2.18 -
  YoY % -17.33% 48.51% -60.86% -374.41% 48.50% -8.26% -
  Horiz. % -363.30% -309.63% -601.38% -373.85% 136.24% 91.74% 100.00%
DY 0.00 0.00 0.00 1.65 1.49 1.57 1.12 -
  YoY % 0.00% 0.00% 0.00% 10.74% -5.10% 40.18% -
  Horiz. % 0.00% 0.00% 0.00% 147.32% 133.04% 140.18% 100.00%
P/NAPS 0.43 0.61 0.67 0.91 0.92 1.28 1.81 -21.29%
  YoY % -29.51% -8.96% -26.37% -1.09% -28.12% -29.28% -
  Horiz. % 23.76% 33.70% 37.02% 50.28% 50.83% 70.72% 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