Highlights

[MEDIA] YoY TTM Result on 2019-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 21-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     888.06%    YoY -     101.46%
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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

302  431  595  1103 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.26+0.035 
 MAHSING 1.33+0.09 
 KTB 0.17+0.055 
 LUSTER-WA 0.16+0.03 
 XOX 0.12-0.005 
 AT 0.095-0.005 
 MLAB 0.03-0.005 
 PHB 0.03+0.01 
 ANEKA 0.30-0.03 

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. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. A ZOOM Meeting With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
4. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
5. SUPERMAX - BEYOND GLOVES !!! freetospeak
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS