Highlights

[MEDIA] YoY Quarter Result on 2014-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 08-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -57.41%    YoY -     -0.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 272,200 304,063 329,389 351,030 365,836 335,284 354,189 -4.29%
  YoY % -10.48% -7.69% -6.16% -4.05% 9.11% -5.34% -
  Horiz. % 76.85% 85.85% 93.00% 99.11% 103.29% 94.66% 100.00%
PBT -39,360 21,292 25,805 36,367 36,642 28,724 47,561 -
  YoY % -284.86% -17.49% -29.04% -0.75% 27.57% -39.61% -
  Horiz. % -82.76% 44.77% 54.26% 76.46% 77.04% 60.39% 100.00%
Tax -2,001 -4,052 -6,454 -8,805 -8,862 -7,322 -12,385 -26.18%
  YoY % 50.62% 37.22% 26.70% 0.64% -21.03% 40.88% -
  Horiz. % 16.16% 32.72% 52.11% 71.09% 71.55% 59.12% 100.00%
NP -41,361 17,240 19,351 27,562 27,780 21,402 35,176 -
  YoY % -339.91% -10.91% -29.79% -0.78% 29.80% -39.16% -
  Horiz. % -117.58% 49.01% 55.01% 78.35% 78.97% 60.84% 100.00%
NP to SH -38,465 17,246 18,883 27,016 27,107 20,766 34,793 -
  YoY % -323.04% -8.67% -30.10% -0.34% 30.54% -40.32% -
  Horiz. % -110.55% 49.57% 54.27% 77.65% 77.91% 59.68% 100.00%
Tax Rate - % 19.03 % 25.01 % 24.21 % 24.19 % 25.49 % 26.04 % -
  YoY % 0.00% -23.91% 3.30% 0.08% -5.10% -2.11% -
  Horiz. % 0.00% 73.08% 96.04% 92.97% 92.90% 97.89% 100.00%
Total Cost 313,561 286,823 310,038 323,468 338,056 313,882 319,013 -0.29%
  YoY % 9.32% -7.49% -4.15% -4.32% 7.70% -1.61% -
  Horiz. % 98.29% 89.91% 97.19% 101.40% 105.97% 98.39% 100.00%
Net Worth 1,423,091 1,637,941 1,611,653 1,654,592 1,582,506 1,392,420 1,315,403 1.32%
  YoY % -13.12% 1.63% -2.60% 4.56% 13.65% 5.86% -
  Horiz. % 108.19% 124.52% 122.52% 125.79% 120.31% 105.86% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,423,091 1,637,941 1,611,653 1,654,592 1,582,506 1,392,420 1,315,403 1.32%
  YoY % -13.12% 1.63% -2.60% 4.56% 13.65% 5.86% -
  Horiz. % 108.19% 124.52% 122.52% 125.79% 120.31% 105.86% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,102,693 1,084,280 1,071,752 1,035,505 1.15%
  YoY % 0.00% 0.00% 0.59% 1.70% 1.17% 3.50% -
  Horiz. % 107.12% 107.12% 107.12% 106.49% 104.71% 103.50% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -15.20 % 5.67 % 5.87 % 7.85 % 7.59 % 6.38 % 9.93 % -
  YoY % -368.08% -3.41% -25.22% 3.43% 18.97% -35.75% -
  Horiz. % -153.07% 57.10% 59.11% 79.05% 76.44% 64.25% 100.00%
ROE -2.70 % 1.05 % 1.17 % 1.63 % 1.71 % 1.49 % 2.65 % -
  YoY % -357.14% -10.26% -28.22% -4.68% 14.77% -43.77% -
  Horiz. % -101.89% 39.62% 44.15% 61.51% 64.53% 56.23% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 24.54 27.41 29.70 31.83 33.74 31.28 34.20 -5.38%
  YoY % -10.47% -7.71% -6.69% -5.66% 7.86% -8.54% -
  Horiz. % 71.75% 80.15% 86.84% 93.07% 98.65% 91.46% 100.00%
EPS -3.47 1.55 1.70 2.45 2.50 1.93 3.36 -
  YoY % -323.87% -8.82% -30.61% -2.00% 29.53% -42.56% -
  Horiz. % -103.27% 46.13% 50.60% 72.92% 74.40% 57.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2830 1.4767 1.4530 1.5005 1.4595 1.2992 1.2703 0.17%
  YoY % -13.12% 1.63% -3.17% 2.81% 12.34% 2.28% -
  Horiz. % 101.00% 116.25% 114.38% 118.12% 114.89% 102.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 24.54 27.41 29.70 31.65 32.98 30.23 31.93 -4.29%
  YoY % -10.47% -7.71% -6.16% -4.03% 9.10% -5.32% -
  Horiz. % 76.86% 85.84% 93.02% 99.12% 103.29% 94.68% 100.00%
EPS -3.47 1.55 1.70 2.44 2.44 1.87 3.14 -
  YoY % -323.87% -8.82% -30.33% 0.00% 30.48% -40.45% -
  Horiz. % -110.51% 49.36% 54.14% 77.71% 77.71% 59.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2830 1.4767 1.4530 1.4917 1.4267 1.2553 1.1859 1.32%
  YoY % -13.12% 1.63% -2.59% 4.56% 13.65% 5.85% -
  Horiz. % 108.19% 124.52% 122.52% 125.79% 120.31% 105.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.1500 1.4600 1.7000 2.3600 2.4000 2.6800 2.5700 -
P/RPS 4.69 5.33 5.72 7.41 7.11 8.57 7.51 -7.54%
  YoY % -12.01% -6.82% -22.81% 4.22% -17.04% 14.11% -
  Horiz. % 62.45% 70.97% 76.17% 98.67% 94.67% 114.11% 100.00%
P/EPS -33.16 93.90 99.86 96.33 96.00 138.32 76.49 -
  YoY % -135.31% -5.97% 3.66% 0.34% -30.60% 80.83% -
  Horiz. % -43.35% 122.76% 130.55% 125.94% 125.51% 180.83% 100.00%
EY -3.02 1.06 1.00 1.04 1.04 0.72 1.31 -
  YoY % -384.91% 6.00% -3.85% 0.00% 44.44% -45.04% -
  Horiz. % -230.53% 80.92% 76.34% 79.39% 79.39% 54.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.90 0.99 1.17 1.57 1.64 2.06 2.02 -12.60%
  YoY % -9.09% -15.38% -25.48% -4.27% -20.39% 1.98% -
  Horiz. % 44.55% 49.01% 57.92% 77.72% 81.19% 101.98% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 12/05/16 14/05/15 08/05/14 07/05/13 16/05/12 12/05/11 -
Price 1.1100 1.4200 1.6700 2.4500 2.6200 2.4000 2.6800 -
P/RPS 4.52 5.18 5.62 7.70 7.77 7.67 7.84 -8.76%
  YoY % -12.74% -7.83% -27.01% -0.90% 1.30% -2.17% -
  Horiz. % 57.65% 66.07% 71.68% 98.21% 99.11% 97.83% 100.00%
P/EPS -32.01 91.33 98.10 100.00 104.80 123.87 79.76 -
  YoY % -135.05% -6.90% -1.90% -4.58% -15.40% 55.30% -
  Horiz. % -40.13% 114.51% 122.99% 125.38% 131.39% 155.30% 100.00%
EY -3.12 1.09 1.02 1.00 0.95 0.81 1.25 -
  YoY % -386.24% 6.86% 2.00% 5.26% 17.28% -35.20% -
  Horiz. % -249.60% 87.20% 81.60% 80.00% 76.00% 64.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.87 0.96 1.15 1.63 1.80 1.85 2.11 -13.72%
  YoY % -9.37% -16.52% -29.45% -9.44% -2.70% -12.32% -
  Horiz. % 41.23% 45.50% 54.50% 77.25% 85.31% 87.68% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers