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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers