Highlights

[MEDIA] YoY Quarter Result on 2019-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 21-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -173.78%    YoY -     21.32%
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
2. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
3. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
4. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
5. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
6. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
7. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
8. TOP GLOVE - TARGET PRICES FROM ALL MAJOR INSTITUTIONS (27 MARCH 2020) 东方不败
Partners & Brokers