Highlights

[MEDIA] YoY Quarter Result on 2019-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 26-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     -332.33%    YoY -     -231.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 304,625 290,899 306,189 318,634 367,117 384,699 451,556 -6.35%
  YoY % 4.72% -4.99% -3.91% -13.21% -4.57% -14.81% -
  Horiz. % 67.46% 64.42% 67.81% 70.56% 81.30% 85.19% 100.00%
PBT -99,662 82,386 -328,770 -4,839 55,766 -40,756 86,599 -
  YoY % -220.97% 125.06% -6,694.17% -108.68% 236.83% -147.06% -
  Horiz. % -115.08% 95.14% -379.65% -5.59% 64.40% -47.06% 100.00%
Tax -6,665 -1,251 -55,971 6,705 -23,808 10,709 -22,667 -18.45%
  YoY % -432.77% 97.76% -934.77% 128.16% -322.32% 147.24% -
  Horiz. % 29.40% 5.52% 246.93% -29.58% 105.03% -47.24% 100.00%
NP -106,327 81,135 -384,741 1,866 31,958 -30,047 63,932 -
  YoY % -231.05% 121.09% -20,718.49% -94.16% 206.36% -147.00% -
  Horiz. % -166.31% 126.91% -601.80% 2.92% 49.99% -47.00% 100.00%
NP to SH -104,455 79,203 -378,152 4,996 31,728 -29,494 63,439 -
  YoY % -231.88% 120.94% -7,669.10% -84.25% 207.57% -146.49% -
  Horiz. % -164.65% 124.85% -596.09% 7.88% 50.01% -46.49% 100.00%
Tax Rate - % 1.52 % - % - % 42.69 % - % 26.17 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 5.81% 0.00% 0.00% 163.13% 0.00% 100.00%
Total Cost 410,952 209,764 690,930 316,768 335,159 414,746 387,624 0.98%
  YoY % 95.91% -69.64% 118.12% -5.49% -19.19% 7.00% -
  Horiz. % 106.02% 54.12% 178.25% 81.72% 86.46% 107.00% 100.00%
Net Worth 598,080 808,599 766,672 1,461,580 1,620,637 1,586,158 1,643,408 -15.50%
  YoY % -26.04% 5.47% -47.54% -9.81% 2.17% -3.48% -
  Horiz. % 36.39% 49.20% 46.65% 88.94% 98.61% 96.52% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - 44,367 55,459 55,232 87,351 -
  YoY % 0.00% 0.00% 0.00% -20.00% 0.41% -36.77% -
  Horiz. % 0.00% 0.00% 0.00% 50.79% 63.49% 63.23% 100.00%
Div Payout % - % - % - % 888.06 % 174.80 % - % 137.69 % -
  YoY % 0.00% 0.00% 0.00% 408.04% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 644.97% 126.95% 0.00% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 598,080 808,599 766,672 1,461,580 1,620,637 1,586,158 1,643,408 -15.50%
  YoY % -26.04% 5.47% -47.54% -9.81% 2.17% -3.48% -
  Horiz. % 36.39% 49.20% 46.65% 88.94% 98.61% 96.52% 100.00%
NOSH 1,109,199 1,109,190 1,109,190 1,109,190 1,109,190 1,104,644 1,091,893 0.26%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.41% 1.17% -
  Horiz. % 101.58% 101.58% 101.58% 101.58% 101.58% 101.17% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -34.90 % 27.89 % -125.65 % 0.59 % 8.71 % -7.81 % 14.16 % -
  YoY % -225.13% 122.20% -21,396.61% -93.23% 211.52% -155.16% -
  Horiz. % -246.47% 196.96% -887.36% 4.17% 61.51% -55.16% 100.00%
ROE -17.47 % 9.80 % -49.32 % 0.34 % 1.96 % -1.86 % 3.86 % -
  YoY % -278.27% 119.87% -14,605.88% -82.65% 205.38% -148.19% -
  Horiz. % -452.59% 253.89% -1,277.72% 8.81% 50.78% -48.19% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 27.46 26.23 27.60 28.73 33.10 34.83 41.36 -6.60%
  YoY % 4.69% -4.96% -3.93% -13.20% -4.97% -15.79% -
  Horiz. % 66.39% 63.42% 66.73% 69.46% 80.03% 84.21% 100.00%
EPS -9.42 7.14 -34.09 0.45 2.86 -2.67 5.81 -
  YoY % -231.93% 120.94% -7,675.56% -84.27% 207.12% -145.96% -
  Horiz. % -162.13% 122.89% -586.75% 7.75% 49.23% -45.96% 100.00%
DPS 0.00 0.00 0.00 4.00 5.00 5.00 8.00 -
  YoY % 0.00% 0.00% 0.00% -20.00% 0.00% -37.50% -
  Horiz. % 0.00% 0.00% 0.00% 50.00% 62.50% 62.50% 100.00%
NAPS 0.5392 0.7290 0.6912 1.3177 1.4611 1.4359 1.5051 -15.72%
  YoY % -26.04% 5.47% -47.54% -9.81% 1.75% -4.60% -
  Horiz. % 35.82% 48.44% 45.92% 87.55% 97.08% 95.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 27.46 26.23 27.60 28.73 33.10 34.68 40.71 -6.35%
  YoY % 4.69% -4.96% -3.93% -13.20% -4.56% -14.81% -
  Horiz. % 67.45% 64.43% 67.80% 70.57% 81.31% 85.19% 100.00%
EPS -9.42 7.14 -34.09 0.45 2.86 -2.66 5.72 -
  YoY % -231.93% 120.94% -7,675.56% -84.27% 207.52% -146.50% -
  Horiz. % -164.69% 124.83% -595.98% 7.87% 50.00% -46.50% 100.00%
DPS 0.00 0.00 0.00 4.00 5.00 4.98 7.88 -
  YoY % 0.00% 0.00% 0.00% -20.00% 0.40% -36.80% -
  Horiz. % 0.00% 0.00% 0.00% 50.76% 63.45% 63.20% 100.00%
NAPS 0.5392 0.7290 0.6912 1.3177 1.4611 1.4300 1.4816 -15.50%
  YoY % -26.04% 5.47% -47.54% -9.81% 2.17% -3.48% -
  Horiz. % 36.39% 49.20% 46.65% 88.94% 98.62% 96.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.2800 0.3450 0.7600 1.1500 1.2700 1.7600 2.6200 -
P/RPS 1.02 1.32 2.75 4.00 3.84 5.05 6.34 -26.24%
  YoY % -22.73% -52.00% -31.25% 4.17% -23.96% -20.35% -
  Horiz. % 16.09% 20.82% 43.38% 63.09% 60.57% 79.65% 100.00%
P/EPS -2.97 4.83 -2.23 255.32 44.40 -65.92 45.09 -
  YoY % -161.49% 316.59% -100.87% 475.05% 167.35% -246.20% -
  Horiz. % -6.59% 10.71% -4.95% 566.25% 98.47% -146.20% 100.00%
EY -33.63 20.70 -44.86 0.39 2.25 -1.52 2.22 -
  YoY % -262.46% 146.14% -11,602.56% -82.67% 248.03% -168.47% -
  Horiz. % -1,514.86% 932.43% -2,020.72% 17.57% 101.35% -68.47% 100.00%
DY 0.00 0.00 0.00 3.48 3.94 2.84 3.05 -
  YoY % 0.00% 0.00% 0.00% -11.68% 38.73% -6.89% -
  Horiz. % 0.00% 0.00% 0.00% 114.10% 129.18% 93.11% 100.00%
P/NAPS 0.52 0.47 1.10 0.87 0.87 1.23 1.74 -18.23%
  YoY % 10.64% -57.27% 26.44% 0.00% -29.27% -29.31% -
  Horiz. % 29.89% 27.01% 63.22% 50.00% 50.00% 70.69% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 27/02/19 22/02/18 23/02/17 26/02/16 25/02/15 20/02/14 -
Price 0.1800 0.4750 0.6200 1.0500 1.3200 1.7800 2.5800 -
P/RPS 0.66 1.81 2.25 3.66 3.99 5.11 6.24 -31.22%
  YoY % -63.54% -19.56% -38.52% -8.27% -21.92% -18.11% -
  Horiz. % 10.58% 29.01% 36.06% 58.65% 63.94% 81.89% 100.00%
P/EPS -1.91 6.65 -1.82 233.12 46.15 -66.67 44.41 -
  YoY % -128.72% 465.38% -100.78% 405.14% 169.22% -250.12% -
  Horiz. % -4.30% 14.97% -4.10% 524.93% 103.92% -150.12% 100.00%
EY -52.32 15.03 -54.99 0.43 2.17 -1.50 2.25 -
  YoY % -448.10% 127.33% -12,888.37% -80.18% 244.67% -166.67% -
  Horiz. % -2,325.33% 668.00% -2,444.00% 19.11% 96.44% -66.67% 100.00%
DY 0.00 0.00 0.00 3.81 3.79 2.81 3.10 -
  YoY % 0.00% 0.00% 0.00% 0.53% 34.88% -9.35% -
  Horiz. % 0.00% 0.00% 0.00% 122.90% 122.26% 90.65% 100.00%
P/NAPS 0.33 0.65 0.90 0.80 0.90 1.24 1.71 -23.97%
  YoY % -49.23% -27.78% 12.50% -11.11% -27.42% -27.49% -
  Horiz. % 19.30% 38.01% 52.63% 46.78% 52.63% 72.51% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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