Highlights

[MEDIA] YoY Quarter Result on 2017-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 29-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     23.94%    YoY -     7.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 268,765 265,545 271,800 288,514 316,760 365,368 379,598 -5.59%
  YoY % 1.21% -2.30% -5.79% -8.92% -13.30% -3.75% -
  Horiz. % 70.80% 69.95% 71.60% 76.01% 83.45% 96.25% 100.00%
PBT 18,854 -25,243 -31,428 -101,795 -112,203 61,162 56,842 -16.79%
  YoY % 174.69% 19.68% 69.13% 9.28% -283.45% 7.60% -
  Horiz. % 33.17% -44.41% -55.29% -179.08% -197.39% 107.60% 100.00%
Tax -7,068 -314 582 -3,382 -1,059 -16,062 -14,264 -11.03%
  YoY % -2,150.96% -153.95% 117.21% -219.36% 93.41% -12.61% -
  Horiz. % 49.55% 2.20% -4.08% 23.71% 7.42% 112.61% 100.00%
NP 11,786 -25,557 -30,846 -105,177 -113,262 45,100 42,578 -19.26%
  YoY % 146.12% 17.15% 70.67% 7.14% -351.14% 5.92% -
  Horiz. % 27.68% -60.02% -72.45% -247.02% -266.01% 105.92% 100.00%
NP to SH 12,430 -24,161 -30,706 -101,085 -109,357 44,163 42,176 -18.41%
  YoY % 151.45% 21.32% 69.62% 7.56% -347.62% 4.71% -
  Horiz. % 29.47% -57.29% -72.80% -239.67% -259.29% 104.71% 100.00%
Tax Rate 37.49 % - % - % - % - % 26.26 % 25.09 % 6.92%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 4.66% -
  Horiz. % 149.42% 0.00% 0.00% 0.00% 0.00% 104.66% 100.00%
Total Cost 256,979 291,102 302,646 393,691 430,022 320,268 337,020 -4.41%
  YoY % -11.72% -3.81% -23.13% -8.45% 34.27% -4.97% -
  Horiz. % 76.25% 86.38% 89.80% 116.82% 127.60% 95.03% 100.00%
Net Worth 558,037 711,101 746,041 1,144,795 1,478,772 1,610,987 1,647,072 -16.49%
  YoY % -21.52% -4.68% -34.83% -22.58% -8.21% -2.19% -
  Horiz. % 33.88% 43.17% 45.29% 69.50% 89.78% 97.81% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - 22,183 22,183 33,122 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.02% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.98% 66.98% 100.00%
Div Payout % - % - % - % - % - % 50.23 % 78.53 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -36.04% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 63.96% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 558,037 711,101 746,041 1,144,795 1,478,772 1,610,987 1,647,072 -16.49%
  YoY % -21.52% -4.68% -34.83% -22.58% -8.21% -2.19% -
  Horiz. % 33.88% 43.17% 45.29% 69.50% 89.78% 97.81% 100.00%
NOSH 1,109,199 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,104,083 0.08%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.46% -
  Horiz. % 100.46% 100.46% 100.46% 100.46% 100.46% 100.46% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 4.39 % -9.62 % -11.35 % -36.45 % -35.76 % 12.34 % 11.22 % -14.47%
  YoY % 145.63% 15.24% 68.86% -1.93% -389.79% 9.98% -
  Horiz. % 39.13% -85.74% -101.16% -324.87% -318.72% 109.98% 100.00%
ROE 2.23 % -3.40 % -4.12 % -8.83 % -7.40 % 2.74 % 2.56 % -2.27%
  YoY % 165.59% 17.48% 53.34% -19.32% -370.07% 7.03% -
  Horiz. % 87.11% -132.81% -160.94% -344.92% -289.06% 107.03% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 24.23 23.94 24.50 26.01 28.56 32.94 34.38 -5.66%
  YoY % 1.21% -2.29% -5.81% -8.93% -13.30% -4.19% -
  Horiz. % 70.48% 69.63% 71.26% 75.65% 83.07% 95.81% 100.00%
EPS 1.12 -2.18 -2.77 -9.11 -9.86 3.98 3.82 -18.48%
  YoY % 151.38% 21.30% 69.59% 7.61% -347.74% 4.19% -
  Horiz. % 29.32% -57.07% -72.51% -238.48% -258.12% 104.19% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 3.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.67% 66.67% 100.00%
NAPS 0.5031 0.6411 0.6726 1.0321 1.3332 1.4524 1.4918 -16.56%
  YoY % -21.53% -4.68% -34.83% -22.58% -8.21% -2.64% -
  Horiz. % 33.72% 42.97% 45.09% 69.18% 89.37% 97.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 24.23 23.94 24.50 26.01 28.56 32.94 34.22 -5.59%
  YoY % 1.21% -2.29% -5.81% -8.93% -13.30% -3.74% -
  Horiz. % 70.81% 69.96% 71.60% 76.01% 83.46% 96.26% 100.00%
EPS 1.12 -2.18 -2.77 -9.11 -9.86 3.98 3.80 -18.41%
  YoY % 151.38% 21.30% 69.59% 7.61% -347.74% 4.74% -
  Horiz. % 29.47% -57.37% -72.89% -239.74% -259.47% 104.74% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.99 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.11% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.89% 66.89% 100.00%
NAPS 0.5031 0.6411 0.6726 1.0321 1.3332 1.4524 1.4849 -16.49%
  YoY % -21.53% -4.68% -34.83% -22.58% -8.21% -2.19% -
  Horiz. % 33.88% 43.17% 45.30% 69.51% 89.78% 97.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.1750 0.4700 0.4900 0.8050 1.3200 1.2000 2.2300 -
P/RPS 0.72 1.96 2.00 3.09 4.62 3.64 6.49 -30.66%
  YoY % -63.27% -2.00% -35.28% -33.12% 26.92% -43.91% -
  Horiz. % 11.09% 30.20% 30.82% 47.61% 71.19% 56.09% 100.00%
P/EPS 15.62 -21.58 -17.70 -8.83 -13.39 30.14 58.38 -19.71%
  YoY % 172.38% -21.92% -100.45% 34.06% -144.43% -48.37% -
  Horiz. % 26.76% -36.96% -30.32% -15.13% -22.94% 51.63% 100.00%
EY 6.40 -4.63 -5.65 -11.32 -7.47 3.32 1.71 24.58%
  YoY % 238.23% 18.05% 50.09% -51.54% -325.00% 94.15% -
  Horiz. % 374.27% -270.76% -330.41% -661.99% -436.84% 194.15% 100.00%
DY 0.00 0.00 0.00 0.00 1.52 1.67 1.35 -
  YoY % 0.00% 0.00% 0.00% 0.00% -8.98% 23.70% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 112.59% 123.70% 100.00%
P/NAPS 0.35 0.73 0.73 0.78 0.99 0.83 1.49 -21.43%
  YoY % -52.05% 0.00% -6.41% -21.21% 19.28% -44.30% -
  Horiz. % 23.49% 48.99% 48.99% 52.35% 66.44% 55.70% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 18/11/20 21/11/19 21/11/18 29/11/17 29/11/16 19/11/15 06/11/14 -
Price 0.1800 0.2750 0.4100 0.6950 1.2100 1.3400 1.9100 -
P/RPS 0.74 1.15 1.67 2.67 4.24 4.07 5.56 -28.52%
  YoY % -35.65% -31.14% -37.45% -37.03% 4.18% -26.80% -
  Horiz. % 13.31% 20.68% 30.04% 48.02% 76.26% 73.20% 100.00%
P/EPS 16.06 -12.62 -14.81 -7.63 -12.27 33.66 50.00 -17.23%
  YoY % 227.26% 14.79% -94.10% 37.82% -136.45% -32.68% -
  Horiz. % 32.12% -25.24% -29.62% -15.26% -24.54% 67.32% 100.00%
EY 6.23 -7.92 -6.75 -13.11 -8.15 2.97 2.00 20.83%
  YoY % 178.66% -17.33% 48.51% -60.86% -374.41% 48.50% -
  Horiz. % 311.50% -396.00% -337.50% -655.50% -407.50% 148.50% 100.00%
DY 0.00 0.00 0.00 0.00 1.65 1.49 1.57 -
  YoY % 0.00% 0.00% 0.00% 0.00% 10.74% -5.10% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 105.10% 94.90% 100.00%
P/NAPS 0.36 0.43 0.61 0.67 0.91 0.92 1.28 -19.04%
  YoY % -16.28% -29.51% -8.96% -26.37% -1.09% -28.12% -
  Horiz. % 28.13% 33.59% 47.66% 52.34% 71.09% 71.88% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

724  391  561  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.28+0.11 
 SAPNRG 0.12+0.005 
 BINTAI 1.09+0.245 
 KANGER 0.18+0.01 
 TOPBLDS 0.115+0.03 
 KNM 0.215+0.01 
 ARMADA 0.36+0.04 
 TRIVE 0.02+0.005 
 AT 0.19-0.005 
 MTRONIC 0.120.00 

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