Highlights

[MEDIA] YoY TTM Result on 2016-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 11-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -11.69%    YoY -     60.32%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,098,568 1,217,741 1,236,363 1,386,099 1,459,505 1,630,443 1,747,048 -7.44%
  YoY % -9.79% -1.51% -10.80% -5.03% -10.48% -6.67% -
  Horiz. % 62.88% 69.70% 70.77% 79.34% 83.54% 93.33% 100.00%
PBT 2,862 -420,883 -292,005 168,061 99,227 257,447 294,955 -53.80%
  YoY % 100.68% -44.14% -273.75% 69.37% -61.46% -12.72% -
  Horiz. % 0.97% -142.69% -99.00% 56.98% 33.64% 87.28% 100.00%
Tax -6,177 -60,333 862 -49,390 -25,045 -65,344 -74,019 -33.88%
  YoY % 89.76% -7,099.19% 101.75% -97.21% 61.67% 11.72% -
  Horiz. % 8.35% 81.51% -1.16% 66.73% 33.84% 88.28% 100.00%
NP -3,315 -481,216 -291,143 118,671 74,182 192,103 220,936 -
  YoY % 99.31% -65.29% -345.34% 59.97% -61.38% -13.05% -
  Horiz. % -1.50% -217.81% -131.78% 53.71% 33.58% 86.95% 100.00%
NP to SH -737 -469,111 -275,735 121,054 75,509 189,801 218,995 -
  YoY % 99.84% -70.13% -327.78% 60.32% -60.22% -13.33% -
  Horiz. % -0.34% -214.21% -125.91% 55.28% 34.48% 86.67% 100.00%
Tax Rate 215.83 % - % - % 29.39 % 25.24 % 25.38 % 25.10 % 43.11%
  YoY % 0.00% 0.00% 0.00% 16.44% -0.55% 1.12% -
  Horiz. % 859.88% 0.00% 0.00% 117.09% 100.56% 101.12% 100.00%
Total Cost 1,101,883 1,698,957 1,527,506 1,267,428 1,385,323 1,438,340 1,526,112 -5.28%
  YoY % -35.14% 11.22% 20.52% -8.51% -3.69% -5.75% -
  Horiz. % 72.20% 111.33% 100.09% 83.05% 90.77% 94.25% 100.00%
Net Worth 730,296 776,765 1,245,842 1,610,322 1,600,117 1,640,438 1,576,397 -12.03%
  YoY % -5.98% -37.65% -22.63% 0.64% -2.46% 4.06% -
  Horiz. % 46.33% 49.27% 79.03% 102.15% 101.50% 104.06% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 0 0 66,551 99,827 121,630 153,267 107,557 -
  YoY % 0.00% 0.00% -33.33% -17.93% -20.64% 42.50% -
  Horiz. % 0.00% 0.00% 61.88% 92.81% 113.08% 142.50% 100.00%
Div Payout % - % - % - % 82.46 % 161.08 % 80.75 % 49.11 % -
  YoY % 0.00% 0.00% 0.00% -48.81% 99.48% 64.43% -
  Horiz. % 0.00% 0.00% 0.00% 167.91% 328.00% 164.43% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 730,296 776,765 1,245,842 1,610,322 1,600,117 1,640,438 1,576,397 -12.03%
  YoY % -5.98% -37.65% -22.63% 0.64% -2.46% 4.06% -
  Horiz. % 46.33% 49.27% 79.03% 102.15% 101.50% 104.06% 100.00%
NOSH 1,109,199 1,109,190 1,109,190 1,109,190 1,109,190 1,105,864 1,088,822 0.31%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.30% 1.57% -
  Horiz. % 101.87% 101.87% 101.87% 101.87% 101.87% 101.57% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -0.30 % -39.52 % -23.55 % 8.56 % 5.08 % 11.78 % 12.65 % -
  YoY % 99.24% -67.81% -375.12% 68.50% -56.88% -6.88% -
  Horiz. % -2.37% -312.41% -186.17% 67.67% 40.16% 93.12% 100.00%
ROE -0.10 % -60.39 % -22.13 % 7.52 % 4.72 % 11.57 % 13.89 % -
  YoY % 99.83% -172.89% -394.28% 59.32% -59.20% -16.70% -
  Horiz. % -0.72% -434.77% -159.32% 54.14% 33.98% 83.30% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 99.04 109.79 111.47 124.96 131.58 147.44 160.45 -7.72%
  YoY % -9.79% -1.51% -10.80% -5.03% -10.76% -8.11% -
  Horiz. % 61.73% 68.43% 69.47% 77.88% 82.01% 91.89% 100.00%
EPS -0.07 -42.29 -24.86 10.91 6.81 17.16 20.11 -
  YoY % 99.83% -70.11% -327.86% 60.21% -60.31% -14.67% -
  Horiz. % -0.35% -210.29% -123.62% 54.25% 33.86% 85.33% 100.00%
DPS 0.00 0.00 6.00 9.00 11.00 14.00 10.00 -
  YoY % 0.00% 0.00% -33.33% -18.18% -21.43% 40.00% -
  Horiz. % 0.00% 0.00% 60.00% 90.00% 110.00% 140.00% 100.00%
NAPS 0.6584 0.7003 1.1232 1.4518 1.4426 1.4834 1.4478 -12.30%
  YoY % -5.98% -37.65% -22.63% 0.64% -2.75% 2.46% -
  Horiz. % 45.48% 48.37% 77.58% 100.28% 99.64% 102.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 99.04 109.79 111.47 124.96 131.58 146.99 157.51 -7.44%
  YoY % -9.79% -1.51% -10.80% -5.03% -10.48% -6.68% -
  Horiz. % 62.88% 69.70% 70.77% 79.33% 83.54% 93.32% 100.00%
EPS -0.07 -42.29 -24.86 10.91 6.81 17.11 19.74 -
  YoY % 99.83% -70.11% -327.86% 60.21% -60.20% -13.32% -
  Horiz. % -0.35% -214.24% -125.94% 55.27% 34.50% 86.68% 100.00%
DPS 0.00 0.00 6.00 9.00 11.00 13.82 9.70 -
  YoY % 0.00% 0.00% -33.33% -18.18% -20.41% 42.47% -
  Horiz. % 0.00% 0.00% 61.86% 92.78% 113.40% 142.47% 100.00%
NAPS 0.6584 0.7003 1.1232 1.4518 1.4426 1.4790 1.4212 -12.03%
  YoY % -5.98% -37.65% -22.63% 0.64% -2.46% 4.07% -
  Horiz. % 46.33% 49.28% 79.03% 102.15% 101.51% 104.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.4800 0.4800 0.9400 1.3800 1.4600 2.5800 2.8000 -
P/RPS 0.48 0.44 0.84 1.10 1.11 1.75 1.75 -19.39%
  YoY % 9.09% -47.62% -23.64% -0.90% -36.57% 0.00% -
  Horiz. % 27.43% 25.14% 48.00% 62.86% 63.43% 100.00% 100.00%
P/EPS -722.41 -1.13 -3.78 12.64 21.45 15.03 13.92 -
  YoY % -63,830.09% 70.11% -129.91% -41.07% 42.71% 7.97% -
  Horiz. % -5,189.73% -8.12% -27.16% 90.80% 154.09% 107.97% 100.00%
EY -0.14 -88.11 -26.45 7.91 4.66 6.65 7.18 -
  YoY % 99.84% -233.12% -434.39% 69.74% -29.92% -7.38% -
  Horiz. % -1.95% -1,227.16% -368.38% 110.17% 64.90% 92.62% 100.00%
DY 0.00 0.00 6.38 6.52 7.53 5.43 3.57 -
  YoY % 0.00% 0.00% -2.15% -13.41% 38.67% 52.10% -
  Horiz. % 0.00% 0.00% 178.71% 182.63% 210.92% 152.10% 100.00%
P/NAPS 0.73 0.69 0.84 0.95 1.01 1.74 1.93 -14.95%
  YoY % 5.80% -17.86% -11.58% -5.94% -41.95% -9.84% -
  Horiz. % 37.82% 35.75% 43.52% 49.22% 52.33% 90.16% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 30/08/18 14/08/17 11/08/16 13/08/15 14/08/14 28/08/13 -
Price 0.4800 0.4100 0.7450 1.4700 1.1400 2.3900 2.5500 -
P/RPS 0.48 0.37 0.67 1.18 0.87 1.62 1.59 -18.09%
  YoY % 29.73% -44.78% -43.22% 35.63% -46.30% 1.89% -
  Horiz. % 30.19% 23.27% 42.14% 74.21% 54.72% 101.89% 100.00%
P/EPS -722.41 -0.97 -3.00 13.47 16.75 13.93 12.68 -
  YoY % -74,375.26% 67.67% -122.27% -19.58% 20.24% 9.86% -
  Horiz. % -5,697.24% -7.65% -23.66% 106.23% 132.10% 109.86% 100.00%
EY -0.14 -103.15 -33.37 7.42 5.97 7.18 7.89 -
  YoY % 99.86% -209.11% -549.73% 24.29% -16.85% -9.00% -
  Horiz. % -1.77% -1,307.35% -422.94% 94.04% 75.67% 91.00% 100.00%
DY 0.00 0.00 8.05 6.12 9.65 5.86 3.92 -
  YoY % 0.00% 0.00% 31.54% -36.58% 64.68% 49.49% -
  Horiz. % 0.00% 0.00% 205.36% 156.12% 246.17% 149.49% 100.00%
P/NAPS 0.73 0.59 0.66 1.01 0.79 1.61 1.76 -13.64%
  YoY % 23.73% -10.61% -34.65% 27.85% -50.93% -8.52% -
  Horiz. % 41.48% 33.52% 37.50% 57.39% 44.89% 91.48% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. $$$ MTAG - Investing in UK’s richest man $$$ Buy and hold long-term
4. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
5. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
6. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
7. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
8. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
PARTNERS & BROKERS