Highlights

[MEDIA] YoY Quarter Result on 2014-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -169.93%    YoY -     -146.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 306,189 318,634 367,117 384,699 451,556 477,727 428,804 -5.45%
  YoY % -3.91% -13.21% -4.57% -14.81% -5.48% 11.41% -
  Horiz. % 71.41% 74.31% 85.61% 89.71% 105.31% 111.41% 100.00%
PBT -328,770 -4,839 55,766 -40,756 86,599 98,376 98,003 -
  YoY % -6,694.17% -108.68% 236.83% -147.06% -11.97% 0.38% -
  Horiz. % -335.47% -4.94% 56.90% -41.59% 88.36% 100.38% 100.00%
Tax -55,971 6,705 -23,808 10,709 -22,667 -24,758 -23,225 15.77%
  YoY % -934.77% 128.16% -322.32% 147.24% 8.45% -6.60% -
  Horiz. % 240.99% -28.87% 102.51% -46.11% 97.60% 106.60% 100.00%
NP -384,741 1,866 31,958 -30,047 63,932 73,618 74,778 -
  YoY % -20,718.49% -94.16% 206.36% -147.00% -13.16% -1.55% -
  Horiz. % -514.51% 2.50% 42.74% -40.18% 85.50% 98.45% 100.00%
NP to SH -378,152 4,996 31,728 -29,494 63,439 73,164 74,540 -
  YoY % -7,669.10% -84.25% 207.57% -146.49% -13.29% -1.85% -
  Horiz. % -507.31% 6.70% 42.57% -39.57% 85.11% 98.15% 100.00%
Tax Rate - % - % 42.69 % - % 26.17 % 25.17 % 23.70 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 3.97% 6.20% -
  Horiz. % 0.00% 0.00% 180.13% 0.00% 110.42% 106.20% 100.00%
Total Cost 690,930 316,768 335,159 414,746 387,624 404,109 354,026 11.78%
  YoY % 118.12% -5.49% -19.19% 7.00% -4.08% 14.15% -
  Horiz. % 195.16% 89.48% 94.67% 117.15% 109.49% 114.15% 100.00%
Net Worth 766,672 1,461,580 1,620,637 1,586,158 1,643,408 1,541,530 1,340,122 -8.88%
  YoY % -47.54% -9.81% 2.17% -3.48% 6.61% 15.03% -
  Horiz. % 57.21% 109.06% 120.93% 118.36% 122.63% 115.03% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - 44,367 55,459 55,232 87,351 75,296 52,479 -
  YoY % 0.00% -20.00% 0.41% -36.77% 16.01% 43.48% -
  Horiz. % 0.00% 84.54% 105.68% 105.24% 166.45% 143.48% 100.00%
Div Payout % - % 888.06 % 174.80 % - % 137.69 % 102.91 % 70.40 % -
  YoY % 0.00% 408.04% 0.00% 0.00% 33.80% 46.18% -
  Horiz. % 0.00% 1,261.45% 248.30% 0.00% 195.58% 146.18% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 766,672 1,461,580 1,620,637 1,586,158 1,643,408 1,541,530 1,340,122 -8.88%
  YoY % -47.54% -9.81% 2.17% -3.48% 6.61% 15.03% -
  Horiz. % 57.21% 109.06% 120.93% 118.36% 122.63% 115.03% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,104,644 1,091,893 1,075,661 1,049,594 0.92%
  YoY % 0.00% 0.00% 0.41% 1.17% 1.51% 2.48% -
  Horiz. % 105.68% 105.68% 105.68% 105.24% 104.03% 102.48% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -125.65 % 0.59 % 8.71 % -7.81 % 14.16 % 15.41 % 17.44 % -
  YoY % -21,396.61% -93.23% 211.52% -155.16% -8.11% -11.64% -
  Horiz. % -720.47% 3.38% 49.94% -44.78% 81.19% 88.36% 100.00%
ROE -49.32 % 0.34 % 1.96 % -1.86 % 3.86 % 4.75 % 5.56 % -
  YoY % -14,605.88% -82.65% 205.38% -148.19% -18.74% -14.57% -
  Horiz. % -887.05% 6.12% 35.25% -33.45% 69.42% 85.43% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 27.60 28.73 33.10 34.83 41.36 44.41 40.85 -6.32%
  YoY % -3.93% -13.20% -4.97% -15.79% -6.87% 8.71% -
  Horiz. % 67.56% 70.33% 81.03% 85.26% 101.25% 108.71% 100.00%
EPS -34.09 0.45 2.86 -2.67 5.81 6.80 7.10 -
  YoY % -7,675.56% -84.27% 207.12% -145.96% -14.56% -4.23% -
  Horiz. % -480.14% 6.34% 40.28% -37.61% 81.83% 95.77% 100.00%
DPS 0.00 4.00 5.00 5.00 8.00 7.00 5.00 -
  YoY % 0.00% -20.00% 0.00% -37.50% 14.29% 40.00% -
  Horiz. % 0.00% 80.00% 100.00% 100.00% 160.00% 140.00% 100.00%
NAPS 0.6912 1.3177 1.4611 1.4359 1.5051 1.4331 1.2768 -9.71%
  YoY % -47.54% -9.81% 1.75% -4.60% 5.02% 12.24% -
  Horiz. % 54.14% 103.20% 114.43% 112.46% 117.88% 112.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 27.60 28.73 33.10 34.68 40.71 43.07 38.66 -5.46%
  YoY % -3.93% -13.20% -4.56% -14.81% -5.48% 11.41% -
  Horiz. % 71.39% 74.31% 85.62% 89.71% 105.30% 111.41% 100.00%
EPS -34.09 0.45 2.86 -2.66 5.72 6.60 6.72 -
  YoY % -7,675.56% -84.27% 207.52% -146.50% -13.33% -1.79% -
  Horiz. % -507.29% 6.70% 42.56% -39.58% 85.12% 98.21% 100.00%
DPS 0.00 4.00 5.00 4.98 7.88 6.79 4.73 -
  YoY % 0.00% -20.00% 0.40% -36.80% 16.05% 43.55% -
  Horiz. % 0.00% 84.57% 105.71% 105.29% 166.60% 143.55% 100.00%
NAPS 0.6912 1.3177 1.4611 1.4300 1.4816 1.3898 1.2082 -8.88%
  YoY % -47.54% -9.81% 2.17% -3.48% 6.61% 15.03% -
  Horiz. % 57.21% 109.06% 120.93% 118.36% 122.63% 115.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.7600 1.1500 1.2700 1.7600 2.6200 2.3400 2.6000 -
P/RPS 2.75 4.00 3.84 5.05 6.34 5.27 6.36 -13.03%
  YoY % -31.25% 4.17% -23.96% -20.35% 20.30% -17.14% -
  Horiz. % 43.24% 62.89% 60.38% 79.40% 99.69% 82.86% 100.00%
P/EPS -2.23 255.32 44.40 -65.92 45.09 34.40 36.61 -
  YoY % -100.87% 475.05% 167.35% -246.20% 31.08% -6.04% -
  Horiz. % -6.09% 697.41% 121.28% -180.06% 123.16% 93.96% 100.00%
EY -44.86 0.39 2.25 -1.52 2.22 2.91 2.73 -
  YoY % -11,602.56% -82.67% 248.03% -168.47% -23.71% 6.59% -
  Horiz. % -1,643.22% 14.29% 82.42% -55.68% 81.32% 106.59% 100.00%
DY 0.00 3.48 3.94 2.84 3.05 2.99 1.92 -
  YoY % 0.00% -11.68% 38.73% -6.89% 2.01% 55.73% -
  Horiz. % 0.00% 181.25% 205.21% 147.92% 158.85% 155.73% 100.00%
P/NAPS 1.10 0.87 0.87 1.23 1.74 1.63 2.04 -9.77%
  YoY % 26.44% 0.00% -29.27% -29.31% 6.75% -20.10% -
  Horiz. % 53.92% 42.65% 42.65% 60.29% 85.29% 79.90% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 23/02/17 26/02/16 25/02/15 20/02/14 20/02/13 23/02/12 -
Price 0.6200 1.0500 1.3200 1.7800 2.5800 2.1400 2.7100 -
P/RPS 2.25 3.66 3.99 5.11 6.24 4.82 6.63 -16.47%
  YoY % -38.52% -8.27% -21.92% -18.11% 29.46% -27.30% -
  Horiz. % 33.94% 55.20% 60.18% 77.07% 94.12% 72.70% 100.00%
P/EPS -1.82 233.12 46.15 -66.67 44.41 31.46 38.16 -
  YoY % -100.78% 405.14% 169.22% -250.12% 41.16% -17.56% -
  Horiz. % -4.77% 610.90% 120.94% -174.71% 116.38% 82.44% 100.00%
EY -54.99 0.43 2.17 -1.50 2.25 3.18 2.62 -
  YoY % -12,888.37% -80.18% 244.67% -166.67% -29.25% 21.37% -
  Horiz. % -2,098.86% 16.41% 82.82% -57.25% 85.88% 121.37% 100.00%
DY 0.00 3.81 3.79 2.81 3.10 3.27 1.85 -
  YoY % 0.00% 0.53% 34.88% -9.35% -5.20% 76.76% -
  Horiz. % 0.00% 205.95% 204.86% 151.89% 167.57% 176.76% 100.00%
P/NAPS 0.90 0.80 0.90 1.24 1.71 1.49 2.12 -13.30%
  YoY % 12.50% -11.11% -27.42% -27.49% 14.77% -29.72% -
  Horiz. % 42.45% 37.74% 42.45% 58.49% 80.66% 70.28% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

430  455  537  679 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.175+0.005 
 MTRONIC 0.085+0.005 
 VSOLAR 0.040.00 
 ASB 0.15-0.025 
 KANGER 0.205-0.015 
 BINTAI 0.69-0.015 
 PTRANS 0.2850.00 
 JCY 0.755+0.04 
 INIX 0.33+0.03 
 KSTAR 0.20+0.02 

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!

TOP ARTICLES

1. SUPERMAX: High Court to hear former Supermax MD Stanley Thai's appeal on Sept 29 Van Gogh of Financial
2. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
3. KLCI waves 26 - Wave 3 could have started KLCI waves
4. Why do most equity investors lose money? Koon Yew Yin Koon Yew Yin's Blog
5. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
6. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
7. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
8. 顶级手套拉锯战/万年船 小股东大权利
PARTNERS & BROKERS