Highlights

[MEDIA] YoY TTM Result on 2018-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 21-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     15.00%    YoY -     -49.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,092,313 1,201,027 1,208,117 1,337,491 1,445,275 1,570,764 1,749,114 -7.54%
  YoY % -9.05% -0.59% -9.67% -7.46% -7.99% -10.20% -
  Horiz. % 62.45% 68.66% 69.07% 76.47% 82.63% 89.80% 100.00%
PBT 9,047 -350,516 -281,597 -5,304 103,547 228,796 301,758 -44.25%
  YoY % 102.58% -24.47% -5,209.14% -105.12% -54.74% -24.18% -
  Horiz. % 3.00% -116.16% -93.32% -1.76% 34.31% 75.82% 100.00%
Tax -7,073 -56,369 -1,461 -34,387 -26,843 -58,195 -75,656 -32.62%
  YoY % 87.45% -3,758.25% 95.75% -28.10% 53.87% 23.08% -
  Horiz. % 9.35% 74.51% 1.93% 45.45% 35.48% 76.92% 100.00%
NP 1,974 -406,885 -283,058 -39,691 76,704 170,601 226,102 -54.61%
  YoY % 100.49% -43.75% -613.15% -151.75% -55.04% -24.55% -
  Horiz. % 0.87% -179.96% -125.19% -17.55% 33.92% 75.45% 100.00%
NP to SH 5,808 -398,732 -267,463 -32,466 77,496 168,461 223,890 -45.58%
  YoY % 101.46% -49.08% -723.82% -141.89% -54.00% -24.76% -
  Horiz. % 2.59% -178.09% -119.46% -14.50% 34.61% 75.24% 100.00%
Tax Rate 78.18 % - % - % - % 25.92 % 25.44 % 25.07 % 20.86%
  YoY % 0.00% 0.00% 0.00% 0.00% 1.89% 1.48% -
  Horiz. % 311.85% 0.00% 0.00% 0.00% 103.39% 101.48% 100.00%
Total Cost 1,090,339 1,607,912 1,491,175 1,377,182 1,368,571 1,400,163 1,523,012 -5.42%
  YoY % -32.19% 7.83% 8.28% 0.63% -2.26% -8.07% -
  Horiz. % 71.59% 105.57% 97.91% 90.42% 89.86% 91.93% 100.00%
Net Worth 711,101 746,041 1,144,795 1,478,772 1,610,987 1,647,072 1,611,581 -12.74%
  YoY % -4.68% -34.83% -22.58% -8.21% -2.19% 2.20% -
  Horiz. % 44.12% 46.29% 71.04% 91.76% 99.96% 102.20% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 0 0 44,367 99,827 110,691 153,649 108,036 -
  YoY % 0.00% 0.00% -55.56% -9.82% -27.96% 42.22% -
  Horiz. % 0.00% 0.00% 41.07% 92.40% 102.46% 142.22% 100.00%
Div Payout % - % - % - % - % 142.84 % 91.21 % 48.25 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 56.61% 89.04% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 296.04% 189.04% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 711,101 746,041 1,144,795 1,478,772 1,610,987 1,647,072 1,611,581 -12.74%
  YoY % -4.68% -34.83% -22.58% -8.21% -2.19% 2.20% -
  Horiz. % 44.12% 46.29% 71.04% 91.76% 99.96% 102.20% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,104,083 1,091,340 0.27%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.46% 1.17% -
  Horiz. % 101.64% 101.64% 101.64% 101.64% 101.64% 101.17% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 0.18 % -33.88 % -23.43 % -2.97 % 5.31 % 10.86 % 12.93 % -50.94%
  YoY % 100.53% -44.60% -688.89% -155.93% -51.10% -16.01% -
  Horiz. % 1.39% -262.03% -181.21% -22.97% 41.07% 83.99% 100.00%
ROE 0.82 % -53.45 % -23.36 % -2.20 % 4.81 % 10.23 % 13.89 % -37.59%
  YoY % 101.53% -128.81% -961.82% -145.74% -52.98% -26.35% -
  Horiz. % 5.90% -384.81% -168.18% -15.84% 34.63% 73.65% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 98.48 108.28 108.92 120.58 130.30 142.27 160.27 -7.79%
  YoY % -9.05% -0.59% -9.67% -7.46% -8.41% -11.23% -
  Horiz. % 61.45% 67.56% 67.96% 75.24% 81.30% 88.77% 100.00%
EPS 0.52 -35.95 -24.11 -2.93 6.99 15.26 20.52 -45.79%
  YoY % 101.45% -49.11% -722.87% -141.92% -54.19% -25.63% -
  Horiz. % 2.53% -175.19% -117.50% -14.28% 34.06% 74.37% 100.00%
DPS 0.00 0.00 4.00 9.00 10.00 14.00 10.00 -
  YoY % 0.00% 0.00% -55.56% -10.00% -28.57% 40.00% -
  Horiz. % 0.00% 0.00% 40.00% 90.00% 100.00% 140.00% 100.00%
NAPS 0.6411 0.6726 1.0321 1.3332 1.4524 1.4918 1.4767 -12.98%
  YoY % -4.68% -34.83% -22.58% -8.21% -2.64% 1.02% -
  Horiz. % 43.41% 45.55% 69.89% 90.28% 98.35% 101.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 98.48 108.28 108.92 120.58 130.30 141.61 157.69 -7.54%
  YoY % -9.05% -0.59% -9.67% -7.46% -7.99% -10.20% -
  Horiz. % 62.45% 68.67% 69.07% 76.47% 82.63% 89.80% 100.00%
EPS 0.52 -35.95 -24.11 -2.93 6.99 15.19 20.18 -45.64%
  YoY % 101.45% -49.11% -722.87% -141.92% -53.98% -24.73% -
  Horiz. % 2.58% -178.15% -119.47% -14.52% 34.64% 75.27% 100.00%
DPS 0.00 0.00 4.00 9.00 10.00 13.85 9.74 -
  YoY % 0.00% 0.00% -55.56% -10.00% -27.80% 42.20% -
  Horiz. % 0.00% 0.00% 41.07% 92.40% 102.67% 142.20% 100.00%
NAPS 0.6411 0.6726 1.0321 1.3332 1.4524 1.4849 1.4529 -12.74%
  YoY % -4.68% -34.83% -22.58% -8.21% -2.19% 2.20% -
  Horiz. % 44.13% 46.29% 71.04% 91.76% 99.97% 102.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.4700 0.4900 0.8050 1.3200 1.2000 2.2300 2.7100 -
P/RPS 0.48 0.45 0.74 1.09 0.92 1.57 1.69 -18.92%
  YoY % 6.67% -39.19% -32.11% 18.48% -41.40% -7.10% -
  Horiz. % 28.40% 26.63% 43.79% 64.50% 54.44% 92.90% 100.00%
P/EPS 89.76 -1.36 -3.34 -45.10 17.18 14.62 13.21 37.60%
  YoY % 6,700.00% 59.28% 92.59% -362.51% 17.51% 10.67% -
  Horiz. % 679.49% -10.30% -25.28% -341.41% 130.05% 110.67% 100.00%
EY 1.11 -73.36 -29.95 -2.22 5.82 6.84 7.57 -27.37%
  YoY % 101.51% -144.94% -1,249.10% -138.14% -14.91% -9.64% -
  Horiz. % 14.66% -969.09% -395.64% -29.33% 76.88% 90.36% 100.00%
DY 0.00 0.00 4.97 6.82 8.33 6.28 3.69 -
  YoY % 0.00% 0.00% -27.13% -18.13% 32.64% 70.19% -
  Horiz. % 0.00% 0.00% 134.69% 184.82% 225.75% 170.19% 100.00%
P/NAPS 0.73 0.73 0.78 0.99 0.83 1.49 1.84 -14.27%
  YoY % 0.00% -6.41% -21.21% 19.28% -44.30% -19.02% -
  Horiz. % 39.67% 39.67% 42.39% 53.80% 45.11% 80.98% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 21/11/18 29/11/17 29/11/16 19/11/15 06/11/14 18/11/13 -
Price 0.2750 0.4100 0.6950 1.2100 1.3400 1.9100 2.6700 -
P/RPS 0.28 0.38 0.64 1.00 1.03 1.34 1.67 -25.73%
  YoY % -26.32% -40.62% -36.00% -2.91% -23.13% -19.76% -
  Horiz. % 16.77% 22.75% 38.32% 59.88% 61.68% 80.24% 100.00%
P/EPS 52.52 -1.14 -2.88 -41.34 19.18 12.52 13.01 26.17%
  YoY % 4,707.02% 60.42% 93.03% -315.54% 53.19% -3.77% -
  Horiz. % 403.69% -8.76% -22.14% -317.76% 147.43% 96.23% 100.00%
EY 1.90 -87.68 -34.70 -2.42 5.21 7.99 7.68 -20.76%
  YoY % 102.17% -152.68% -1,333.88% -146.45% -34.79% 4.04% -
  Horiz. % 24.74% -1,141.67% -451.82% -31.51% 67.84% 104.04% 100.00%
DY 0.00 0.00 5.76 7.44 7.46 7.33 3.75 -
  YoY % 0.00% 0.00% -22.58% -0.27% 1.77% 95.47% -
  Horiz. % 0.00% 0.00% 153.60% 198.40% 198.93% 195.47% 100.00%
P/NAPS 0.43 0.61 0.67 0.91 0.92 1.28 1.81 -21.29%
  YoY % -29.51% -8.96% -26.37% -1.09% -28.12% -29.28% -
  Horiz. % 23.76% 33.70% 37.02% 50.28% 50.83% 70.72% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

654  231  427  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.015+0.005 
 SAPNRG 0.11+0.005 
 HIBISCS 0.535+0.025 
 ARMADA 0.185+0.01 
 MINETEC 0.20+0.005 
 VELESTO 0.17+0.005 
 NETX 0.015+0.005 
 GAMUDA-WE 0.12+0.045 
 DBE 0.03+0.005 
 JAKS 1.01+0.125 

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