Highlights

[MEDIA] YoY TTM Result on 2014-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 08-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -0.04%    YoY -     -0.73%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,257,145 1,402,367 1,482,266 1,708,137 1,728,397 1,603,228 1,577,160 -3.71%
  YoY % -10.36% -5.39% -13.22% -1.17% 7.81% 1.65% -
  Horiz. % 79.71% 88.92% 93.98% 108.30% 109.59% 101.65% 100.00%
PBT -126,561 195,556 90,879 289,706 290,863 259,991 284,205 -
  YoY % -164.72% 115.18% -68.63% -0.40% 11.87% -8.52% -
  Horiz. % -44.53% 68.81% 31.98% 101.94% 102.34% 91.48% 100.00%
Tax -1,823 -58,958 -22,468 -73,508 -73,173 -64,619 -46,878 -41.77%
  YoY % 96.91% -162.41% 69.43% -0.46% -13.24% -37.85% -
  Horiz. % 3.89% 125.77% 47.93% 156.81% 156.09% 137.85% 100.00%
NP -128,384 136,598 68,411 216,198 217,690 195,372 237,327 -
  YoY % -193.99% 99.67% -68.36% -0.69% 11.42% -17.68% -
  Horiz. % -54.10% 57.56% 28.83% 91.10% 91.73% 82.32% 100.00%
NP to SH -114,909 137,081 67,395 214,074 215,653 193,117 231,515 -
  YoY % -183.83% 103.40% -68.52% -0.73% 11.67% -16.59% -
  Horiz. % -49.63% 59.21% 29.11% 92.47% 93.15% 83.41% 100.00%
Tax Rate - % 30.15 % 24.72 % 25.37 % 25.16 % 24.85 % 16.49 % -
  YoY % 0.00% 21.97% -2.56% 0.83% 1.25% 50.70% -
  Horiz. % 0.00% 182.84% 149.91% 153.85% 152.58% 150.70% 100.00%
Total Cost 1,385,529 1,265,769 1,413,855 1,491,939 1,510,707 1,407,856 1,339,833 0.56%
  YoY % 9.46% -10.47% -5.23% -1.24% 7.31% 5.08% -
  Horiz. % 103.41% 94.47% 105.52% 111.35% 112.75% 105.08% 100.00%
Net Worth 1,423,091 1,637,941 1,611,653 1,654,592 1,582,506 1,392,420 1,315,403 1.32%
  YoY % -13.12% 1.63% -2.60% 4.56% 13.65% 5.86% -
  Horiz. % 108.19% 124.52% 122.52% 125.79% 120.31% 105.86% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 88,735 110,919 121,530 152,756 139,823 167,898 98,592 -1.74%
  YoY % -20.00% -8.73% -20.44% 9.25% -16.72% 70.29% -
  Horiz. % 90.00% 112.50% 123.26% 154.94% 141.82% 170.29% 100.00%
Div Payout % - % 80.91 % 180.33 % 71.36 % 64.84 % 86.94 % 42.59 % -
  YoY % 0.00% -55.13% 152.70% 10.06% -25.42% 104.13% -
  Horiz. % 0.00% 189.97% 423.41% 167.55% 152.24% 204.13% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,423,091 1,637,941 1,611,653 1,654,592 1,582,506 1,392,420 1,315,403 1.32%
  YoY % -13.12% 1.63% -2.60% 4.56% 13.65% 5.86% -
  Horiz. % 108.19% 124.52% 122.52% 125.79% 120.31% 105.86% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,102,693 1,084,280 1,071,752 1,035,505 1.15%
  YoY % 0.00% 0.00% 0.59% 1.70% 1.17% 3.50% -
  Horiz. % 107.12% 107.12% 107.12% 106.49% 104.71% 103.50% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -10.21 % 9.74 % 4.62 % 12.66 % 12.59 % 12.19 % 15.05 % -
  YoY % -204.83% 110.82% -63.51% 0.56% 3.28% -19.00% -
  Horiz. % -67.84% 64.72% 30.70% 84.12% 83.65% 81.00% 100.00%
ROE -8.07 % 8.37 % 4.18 % 12.94 % 13.63 % 13.87 % 17.60 % -
  YoY % -196.42% 100.24% -67.70% -5.06% -1.73% -21.19% -
  Horiz. % -45.85% 47.56% 23.75% 73.52% 77.44% 78.81% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 113.34 126.43 133.63 154.91 159.41 149.59 152.31 -4.80%
  YoY % -10.35% -5.39% -13.74% -2.82% 6.56% -1.79% -
  Horiz. % 74.41% 83.01% 87.74% 101.71% 104.66% 98.21% 100.00%
EPS -10.36 12.36 6.08 19.41 19.89 18.02 22.36 -
  YoY % -183.82% 103.29% -68.68% -2.41% 10.38% -19.41% -
  Horiz. % -46.33% 55.28% 27.19% 86.81% 88.95% 80.59% 100.00%
DPS 8.00 10.00 11.00 14.00 13.00 15.67 9.52 -2.86%
  YoY % -20.00% -9.09% -21.43% 7.69% -17.04% 64.60% -
  Horiz. % 84.03% 105.04% 115.55% 147.06% 136.55% 164.60% 100.00%
NAPS 1.2830 1.4767 1.4530 1.5005 1.4595 1.2992 1.2703 0.17%
  YoY % -13.12% 1.63% -3.17% 2.81% 12.34% 2.28% -
  Horiz. % 101.00% 116.25% 114.38% 118.12% 114.89% 102.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 113.34 126.43 133.63 154.00 155.83 144.54 142.19 -3.71%
  YoY % -10.35% -5.39% -13.23% -1.17% 7.81% 1.65% -
  Horiz. % 79.71% 88.92% 93.98% 108.31% 109.59% 101.65% 100.00%
EPS -10.36 12.36 6.08 19.30 19.44 17.41 20.87 -
  YoY % -183.82% 103.29% -68.50% -0.72% 11.66% -16.58% -
  Horiz. % -49.64% 59.22% 29.13% 92.48% 93.15% 83.42% 100.00%
DPS 8.00 10.00 11.00 13.77 12.61 15.14 8.89 -1.74%
  YoY % -20.00% -9.09% -20.12% 9.20% -16.71% 70.30% -
  Horiz. % 89.99% 112.49% 123.73% 154.89% 141.84% 170.30% 100.00%
NAPS 1.2830 1.4767 1.4530 1.4917 1.4267 1.2553 1.1859 1.32%
  YoY % -13.12% 1.63% -2.59% 4.56% 13.65% 5.85% -
  Horiz. % 108.19% 124.52% 122.52% 125.79% 120.31% 105.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.1500 1.4600 1.7000 2.3600 2.4000 2.6800 2.5700 -
P/RPS 1.01 1.15 1.27 1.52 1.51 1.79 1.69 -8.21%
  YoY % -12.17% -9.45% -16.45% 0.66% -15.64% 5.92% -
  Horiz. % 59.76% 68.05% 75.15% 89.94% 89.35% 105.92% 100.00%
P/EPS -11.10 11.81 27.98 12.16 12.07 14.87 11.49 -
  YoY % -193.99% -57.79% 130.10% 0.75% -18.83% 29.42% -
  Horiz. % -96.61% 102.79% 243.52% 105.83% 105.05% 129.42% 100.00%
EY -9.01 8.46 3.57 8.23 8.29 6.72 8.70 -
  YoY % -206.50% 136.97% -56.62% -0.72% 23.36% -22.76% -
  Horiz. % -103.56% 97.24% 41.03% 94.60% 95.29% 77.24% 100.00%
DY 6.96 6.85 6.47 5.93 5.42 5.85 3.70 11.09%
  YoY % 1.61% 5.87% 9.11% 9.41% -7.35% 58.11% -
  Horiz. % 188.11% 185.14% 174.86% 160.27% 146.49% 158.11% 100.00%
P/NAPS 0.90 0.99 1.17 1.57 1.64 2.06 2.02 -12.60%
  YoY % -9.09% -15.38% -25.48% -4.27% -20.39% 1.98% -
  Horiz. % 44.55% 49.01% 57.92% 77.72% 81.19% 101.98% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 12/05/16 14/05/15 08/05/14 07/05/13 16/05/12 12/05/11 -
Price 1.1100 1.4200 1.6700 2.4500 2.6200 2.4000 2.6800 -
P/RPS 0.98 1.12 1.25 1.58 1.64 1.60 1.76 -9.29%
  YoY % -12.50% -10.40% -20.89% -3.66% 2.50% -9.09% -
  Horiz. % 55.68% 63.64% 71.02% 89.77% 93.18% 90.91% 100.00%
P/EPS -10.71 11.49 27.48 12.62 13.17 13.32 11.99 -
  YoY % -193.21% -58.19% 117.75% -4.18% -1.13% 11.09% -
  Horiz. % -89.32% 95.83% 229.19% 105.25% 109.84% 111.09% 100.00%
EY -9.33 8.70 3.64 7.92 7.59 7.51 8.34 -
  YoY % -207.24% 139.01% -54.04% 4.35% 1.07% -9.95% -
  Horiz. % -111.87% 104.32% 43.65% 94.96% 91.01% 90.05% 100.00%
DY 7.21 7.04 6.59 5.71 4.96 6.53 3.55 12.52%
  YoY % 2.41% 6.83% 15.41% 15.12% -24.04% 83.94% -
  Horiz. % 203.10% 198.31% 185.63% 160.85% 139.72% 183.94% 100.00%
P/NAPS 0.87 0.96 1.15 1.63 1.80 1.85 2.11 -13.72%
  YoY % -9.37% -16.52% -29.45% -9.44% -2.70% -12.32% -
  Horiz. % 41.23% 45.50% 54.50% 77.25% 85.31% 87.68% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers