Highlights

[MEDIA] YoY TTM Result on 2015-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 13-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     12.04%    YoY -     -60.22%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,217,741 1,236,363 1,386,099 1,459,505 1,630,443 1,747,048 1,629,179 -4.73%
  YoY % -1.51% -10.80% -5.03% -10.48% -6.67% 7.23% -
  Horiz. % 74.75% 75.89% 85.08% 89.59% 100.08% 107.23% 100.00%
PBT -420,883 -292,005 168,061 99,227 257,447 294,955 276,598 -
  YoY % -44.14% -273.75% 69.37% -61.46% -12.72% 6.64% -
  Horiz. % -152.16% -105.57% 60.76% 35.87% 93.08% 106.64% 100.00%
Tax -60,333 862 -49,390 -25,045 -65,344 -74,019 -68,942 -2.20%
  YoY % -7,099.19% 101.75% -97.21% 61.67% 11.72% -7.36% -
  Horiz. % 87.51% -1.25% 71.64% 36.33% 94.78% 107.36% 100.00%
NP -481,216 -291,143 118,671 74,182 192,103 220,936 207,656 -
  YoY % -65.29% -345.34% 59.97% -61.38% -13.05% 6.40% -
  Horiz. % -231.74% -140.20% 57.15% 35.72% 92.51% 106.40% 100.00%
NP to SH -469,111 -275,735 121,054 75,509 189,801 218,995 205,439 -
  YoY % -70.13% -327.78% 60.32% -60.22% -13.33% 6.60% -
  Horiz. % -228.35% -134.22% 58.92% 36.75% 92.39% 106.60% 100.00%
Tax Rate - % - % 29.39 % 25.24 % 25.38 % 25.10 % 24.92 % -
  YoY % 0.00% 0.00% 16.44% -0.55% 1.12% 0.72% -
  Horiz. % 0.00% 0.00% 117.94% 101.28% 101.85% 100.72% 100.00%
Total Cost 1,698,957 1,527,506 1,267,428 1,385,323 1,438,340 1,526,112 1,421,523 3.01%
  YoY % 11.22% 20.52% -8.51% -3.69% -5.75% 7.36% -
  Horiz. % 119.52% 107.46% 89.16% 97.45% 101.18% 107.36% 100.00%
Net Worth 776,765 1,245,842 1,610,322 1,600,117 1,640,438 1,576,397 145,583,776 -58.18%
  YoY % -37.65% -22.63% 0.64% -2.46% 4.06% -98.92% -
  Horiz. % 0.53% 0.86% 1.11% 1.10% 1.13% 1.08% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 0 66,551 99,827 121,630 153,267 107,557 168,796 -
  YoY % 0.00% -33.33% -17.93% -20.64% 42.50% -36.28% -
  Horiz. % 0.00% 39.43% 59.14% 72.06% 90.80% 63.72% 100.00%
Div Payout % - % - % 82.46 % 161.08 % 80.75 % 49.11 % 82.16 % -
  YoY % 0.00% 0.00% -48.81% 99.48% 64.43% -40.23% -
  Horiz. % 0.00% 0.00% 100.37% 196.06% 98.28% 59.77% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 776,765 1,245,842 1,610,322 1,600,117 1,640,438 1,576,397 145,583,776 -58.18%
  YoY % -37.65% -22.63% 0.64% -2.46% 4.06% -98.92% -
  Horiz. % 0.53% 0.86% 1.11% 1.10% 1.13% 1.08% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,105,864 1,088,822 1,075,530 0.51%
  YoY % 0.00% 0.00% 0.00% 0.30% 1.57% 1.24% -
  Horiz. % 103.13% 103.13% 103.13% 103.13% 102.82% 101.24% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -39.52 % -23.55 % 8.56 % 5.08 % 11.78 % 12.65 % 12.75 % -
  YoY % -67.81% -375.12% 68.50% -56.88% -6.88% -0.78% -
  Horiz. % -309.96% -184.71% 67.14% 39.84% 92.39% 99.22% 100.00%
ROE -60.39 % -22.13 % 7.52 % 4.72 % 11.57 % 13.89 % 0.14 % -
  YoY % -172.89% -394.28% 59.32% -59.20% -16.70% 9,821.43% -
  Horiz. % -43,135.71% -15,807.14% 5,371.43% 3,371.43% 8,264.29% 9,921.43% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 109.79 111.47 124.96 131.58 147.44 160.45 151.48 -5.22%
  YoY % -1.51% -10.80% -5.03% -10.76% -8.11% 5.92% -
  Horiz. % 72.48% 73.59% 82.49% 86.86% 97.33% 105.92% 100.00%
EPS -42.29 -24.86 10.91 6.81 17.16 20.11 19.10 -
  YoY % -70.11% -327.86% 60.21% -60.31% -14.67% 5.29% -
  Horiz. % -221.41% -130.16% 57.12% 35.65% 89.84% 105.29% 100.00%
DPS 0.00 6.00 9.00 11.00 14.00 10.00 15.69 -
  YoY % 0.00% -33.33% -18.18% -21.43% 40.00% -36.27% -
  Horiz. % 0.00% 38.24% 57.36% 70.11% 89.23% 63.73% 100.00%
NAPS 0.7003 1.1232 1.4518 1.4426 1.4834 1.4478 135.3600 -58.40%
  YoY % -37.65% -22.63% 0.64% -2.75% 2.46% -98.93% -
  Horiz. % 0.52% 0.83% 1.07% 1.07% 1.10% 1.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 109.79 111.47 124.96 131.58 146.99 157.51 146.88 -4.73%
  YoY % -1.51% -10.80% -5.03% -10.48% -6.68% 7.24% -
  Horiz. % 74.75% 75.89% 85.08% 89.58% 100.07% 107.24% 100.00%
EPS -42.29 -24.86 10.91 6.81 17.11 19.74 18.52 -
  YoY % -70.11% -327.86% 60.21% -60.20% -13.32% 6.59% -
  Horiz. % -228.35% -134.23% 58.91% 36.77% 92.39% 106.59% 100.00%
DPS 0.00 6.00 9.00 11.00 13.82 9.70 15.22 -
  YoY % 0.00% -33.33% -18.18% -20.41% 42.47% -36.27% -
  Horiz. % 0.00% 39.42% 59.13% 72.27% 90.80% 63.73% 100.00%
NAPS 0.7003 1.1232 1.4518 1.4426 1.4790 1.4212 131.2523 -58.18%
  YoY % -37.65% -22.63% 0.64% -2.46% 4.07% -98.92% -
  Horiz. % 0.53% 0.86% 1.11% 1.10% 1.13% 1.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.4800 0.9400 1.3800 1.4600 2.5800 2.8000 2.2100 -
P/RPS 0.44 0.84 1.10 1.11 1.75 1.75 1.46 -18.11%
  YoY % -47.62% -23.64% -0.90% -36.57% 0.00% 19.86% -
  Horiz. % 30.14% 57.53% 75.34% 76.03% 119.86% 119.86% 100.00%
P/EPS -1.13 -3.78 12.64 21.45 15.03 13.92 11.57 -
  YoY % 70.11% -129.91% -41.07% 42.71% 7.97% 20.31% -
  Horiz. % -9.77% -32.67% 109.25% 185.39% 129.90% 120.31% 100.00%
EY -88.11 -26.45 7.91 4.66 6.65 7.18 8.64 -
  YoY % -233.12% -434.39% 69.74% -29.92% -7.38% -16.90% -
  Horiz. % -1,019.79% -306.13% 91.55% 53.94% 76.97% 83.10% 100.00%
DY 0.00 6.38 6.52 7.53 5.43 3.57 7.10 -
  YoY % 0.00% -2.15% -13.41% 38.67% 52.10% -49.72% -
  Horiz. % 0.00% 89.86% 91.83% 106.06% 76.48% 50.28% 100.00%
P/NAPS 0.69 0.84 0.95 1.01 1.74 1.93 0.02 80.38%
  YoY % -17.86% -11.58% -5.94% -41.95% -9.84% 9,550.00% -
  Horiz. % 3,450.00% 4,200.00% 4,750.00% 5,050.00% 8,700.00% 9,650.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 14/08/17 11/08/16 13/08/15 14/08/14 28/08/13 14/08/12 -
Price 0.4100 0.7450 1.4700 1.1400 2.3900 2.5500 2.4500 -
P/RPS 0.37 0.67 1.18 0.87 1.62 1.59 1.62 -21.81%
  YoY % -44.78% -43.22% 35.63% -46.30% 1.89% -1.85% -
  Horiz. % 22.84% 41.36% 72.84% 53.70% 100.00% 98.15% 100.00%
P/EPS -0.97 -3.00 13.47 16.75 13.93 12.68 12.83 -
  YoY % 67.67% -122.27% -19.58% 20.24% 9.86% -1.17% -
  Horiz. % -7.56% -23.38% 104.99% 130.55% 108.57% 98.83% 100.00%
EY -103.15 -33.37 7.42 5.97 7.18 7.89 7.80 -
  YoY % -209.11% -549.73% 24.29% -16.85% -9.00% 1.15% -
  Horiz. % -1,322.44% -427.82% 95.13% 76.54% 92.05% 101.15% 100.00%
DY 0.00 8.05 6.12 9.65 5.86 3.92 6.41 -
  YoY % 0.00% 31.54% -36.58% 64.68% 49.49% -38.85% -
  Horiz. % 0.00% 125.59% 95.48% 150.55% 91.42% 61.15% 100.00%
P/NAPS 0.59 0.66 1.01 0.79 1.61 1.76 0.02 75.74%
  YoY % -10.61% -34.65% 27.85% -50.93% -8.52% 8,700.00% -
  Horiz. % 2,950.00% 3,300.00% 5,050.00% 3,950.00% 8,050.00% 8,800.00% 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
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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
Partners & Brokers