Highlights

[MEDIA] YoY TTM Result on 2018-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     26.00%    YoY -     -70.13%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,044,884 1,098,568 1,217,741 1,236,363 1,386,099 1,459,505 1,630,443 -7.14%
  YoY % -4.89% -9.79% -1.51% -10.80% -5.03% -10.48% -
  Horiz. % 64.09% 67.38% 74.69% 75.83% 85.01% 89.52% 100.00%
PBT -170,678 2,862 -420,883 -292,005 168,061 99,227 257,447 -
  YoY % -6,063.59% 100.68% -44.14% -273.75% 69.37% -61.46% -
  Horiz. % -66.30% 1.11% -163.48% -113.42% 65.28% 38.54% 100.00%
Tax -9,211 -6,177 -60,333 862 -49,390 -25,045 -65,344 -27.84%
  YoY % -49.12% 89.76% -7,099.19% 101.75% -97.21% 61.67% -
  Horiz. % 14.10% 9.45% 92.33% -1.32% 75.58% 38.33% 100.00%
NP -179,889 -3,315 -481,216 -291,143 118,671 74,182 192,103 -
  YoY % -5,326.52% 99.31% -65.29% -345.34% 59.97% -61.38% -
  Horiz. % -93.64% -1.73% -250.50% -151.56% 61.77% 38.62% 100.00%
NP to SH -178,261 -737 -469,111 -275,735 121,054 75,509 189,801 -
  YoY % -24,087.38% 99.84% -70.13% -327.78% 60.32% -60.22% -
  Horiz. % -93.92% -0.39% -247.16% -145.28% 63.78% 39.78% 100.00%
Tax Rate - % 215.83 % - % - % 29.39 % 25.24 % 25.38 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 16.44% -0.55% -
  Horiz. % 0.00% 850.39% 0.00% 0.00% 115.80% 99.45% 100.00%
Total Cost 1,224,773 1,101,883 1,698,957 1,527,506 1,267,428 1,385,323 1,438,340 -2.64%
  YoY % 11.15% -35.14% 11.22% 20.52% -8.51% -3.69% -
  Horiz. % 85.15% 76.61% 118.12% 106.20% 88.12% 96.31% 100.00%
Net Worth 549,049 730,296 776,765 1,245,842 1,610,322 1,600,117 1,640,438 -16.66%
  YoY % -24.82% -5.98% -37.65% -22.63% 0.64% -2.46% -
  Horiz. % 33.47% 44.52% 47.35% 75.95% 98.16% 97.54% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 0 0 0 66,551 99,827 121,630 153,267 -
  YoY % 0.00% 0.00% 0.00% -33.33% -17.93% -20.64% -
  Horiz. % 0.00% 0.00% 0.00% 43.42% 65.13% 79.36% 100.00%
Div Payout % - % - % - % - % 82.46 % 161.08 % 80.75 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -48.81% 99.48% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 102.12% 199.48% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 549,049 730,296 776,765 1,245,842 1,610,322 1,600,117 1,640,438 -16.66%
  YoY % -24.82% -5.98% -37.65% -22.63% 0.64% -2.46% -
  Horiz. % 33.47% 44.52% 47.35% 75.95% 98.16% 97.54% 100.00%
NOSH 1,109,190 1,109,199 1,109,190 1,109,190 1,109,190 1,109,190 1,105,864 0.05%
  YoY % -0.00% 0.00% 0.00% 0.00% 0.00% 0.30% -
  Horiz. % 100.30% 100.30% 100.30% 100.30% 100.30% 100.30% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -17.22 % -0.30 % -39.52 % -23.55 % 8.56 % 5.08 % 11.78 % -
  YoY % -5,640.00% 99.24% -67.81% -375.12% 68.50% -56.88% -
  Horiz. % -146.18% -2.55% -335.48% -199.92% 72.67% 43.12% 100.00%
ROE -32.47 % -0.10 % -60.39 % -22.13 % 7.52 % 4.72 % 11.57 % -
  YoY % -32,370.00% 99.83% -172.89% -394.28% 59.32% -59.20% -
  Horiz. % -280.64% -0.86% -521.95% -191.27% 65.00% 40.80% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 94.20 99.04 109.79 111.47 124.96 131.58 147.44 -7.19%
  YoY % -4.89% -9.79% -1.51% -10.80% -5.03% -10.76% -
  Horiz. % 63.89% 67.17% 74.46% 75.60% 84.75% 89.24% 100.00%
EPS -16.07 -0.07 -42.29 -24.86 10.91 6.81 17.16 -
  YoY % -22,857.14% 99.83% -70.11% -327.86% 60.21% -60.31% -
  Horiz. % -93.65% -0.41% -246.45% -144.87% 63.58% 39.69% 100.00%
DPS 0.00 0.00 0.00 6.00 9.00 11.00 14.00 -
  YoY % 0.00% 0.00% 0.00% -33.33% -18.18% -21.43% -
  Horiz. % 0.00% 0.00% 0.00% 42.86% 64.29% 78.57% 100.00%
NAPS 0.4950 0.6584 0.7003 1.1232 1.4518 1.4426 1.4834 -16.70%
  YoY % -24.82% -5.98% -37.65% -22.63% 0.64% -2.75% -
  Horiz. % 33.37% 44.38% 47.21% 75.72% 97.87% 97.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 94.20 99.04 109.79 111.47 124.96 131.58 146.99 -7.14%
  YoY % -4.89% -9.79% -1.51% -10.80% -5.03% -10.48% -
  Horiz. % 64.09% 67.38% 74.69% 75.84% 85.01% 89.52% 100.00%
EPS -16.07 -0.07 -42.29 -24.86 10.91 6.81 17.11 -
  YoY % -22,857.14% 99.83% -70.11% -327.86% 60.21% -60.20% -
  Horiz. % -93.92% -0.41% -247.17% -145.30% 63.76% 39.80% 100.00%
DPS 0.00 0.00 0.00 6.00 9.00 11.00 13.82 -
  YoY % 0.00% 0.00% 0.00% -33.33% -18.18% -20.41% -
  Horiz. % 0.00% 0.00% 0.00% 43.42% 65.12% 79.59% 100.00%
NAPS 0.4950 0.6584 0.7003 1.1232 1.4518 1.4426 1.4790 -16.66%
  YoY % -24.82% -5.98% -37.65% -22.63% 0.64% -2.46% -
  Horiz. % 33.47% 44.52% 47.35% 75.94% 98.16% 97.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.1500 0.4800 0.4800 0.9400 1.3800 1.4600 2.5800 -
P/RPS 0.16 0.48 0.44 0.84 1.10 1.11 1.75 -32.86%
  YoY % -66.67% 9.09% -47.62% -23.64% -0.90% -36.57% -
  Horiz. % 9.14% 27.43% 25.14% 48.00% 62.86% 63.43% 100.00%
P/EPS -0.93 -722.41 -1.13 -3.78 12.64 21.45 15.03 -
  YoY % 99.87% -63,830.09% 70.11% -129.91% -41.07% 42.71% -
  Horiz. % -6.19% -4,806.45% -7.52% -25.15% 84.10% 142.71% 100.00%
EY -107.14 -0.14 -88.11 -26.45 7.91 4.66 6.65 -
  YoY % -76,428.57% 99.84% -233.12% -434.39% 69.74% -29.92% -
  Horiz. % -1,611.13% -2.11% -1,324.96% -397.74% 118.95% 70.08% 100.00%
DY 0.00 0.00 0.00 6.38 6.52 7.53 5.43 -
  YoY % 0.00% 0.00% 0.00% -2.15% -13.41% 38.67% -
  Horiz. % 0.00% 0.00% 0.00% 117.50% 120.07% 138.67% 100.00%
P/NAPS 0.30 0.73 0.69 0.84 0.95 1.01 1.74 -25.38%
  YoY % -58.90% 5.80% -17.86% -11.58% -5.94% -41.95% -
  Horiz. % 17.24% 41.95% 39.66% 48.28% 54.60% 58.05% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 22/08/19 30/08/18 14/08/17 11/08/16 13/08/15 14/08/14 -
Price 0.1900 0.4800 0.4100 0.7450 1.4700 1.1400 2.3900 -
P/RPS 0.20 0.48 0.37 0.67 1.18 0.87 1.62 -29.41%
  YoY % -58.33% 29.73% -44.78% -43.22% 35.63% -46.30% -
  Horiz. % 12.35% 29.63% 22.84% 41.36% 72.84% 53.70% 100.00%
P/EPS -1.18 -722.41 -0.97 -3.00 13.47 16.75 13.93 -
  YoY % 99.84% -74,375.26% 67.67% -122.27% -19.58% 20.24% -
  Horiz. % -8.47% -5,186.00% -6.96% -21.54% 96.70% 120.24% 100.00%
EY -84.59 -0.14 -103.15 -33.37 7.42 5.97 7.18 -
  YoY % -60,321.42% 99.86% -209.11% -549.73% 24.29% -16.85% -
  Horiz. % -1,178.13% -1.95% -1,436.63% -464.76% 103.34% 83.15% 100.00%
DY 0.00 0.00 0.00 8.05 6.12 9.65 5.86 -
  YoY % 0.00% 0.00% 0.00% 31.54% -36.58% 64.68% -
  Horiz. % 0.00% 0.00% 0.00% 137.37% 104.44% 164.68% 100.00%
P/NAPS 0.38 0.73 0.59 0.66 1.01 0.79 1.61 -21.37%
  YoY % -47.95% 23.73% -10.61% -34.65% 27.85% -50.93% -
  Horiz. % 23.60% 45.34% 36.65% 40.99% 62.73% 49.07% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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