Highlights

[MEDIA] YoY TTM Result on 2016-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 12-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -1.18%    YoY -     103.40%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,144,173 1,204,138 1,257,145 1,402,367 1,482,266 1,708,137 1,728,397 -6.64%
  YoY % -4.98% -4.22% -10.36% -5.39% -13.22% -1.17% -
  Horiz. % 66.20% 69.67% 72.73% 81.14% 85.76% 98.83% 100.00%
PBT 42,324 -588,713 -126,561 195,556 90,879 289,706 290,863 -27.47%
  YoY % 107.19% -365.16% -164.72% 115.18% -68.63% -0.40% -
  Horiz. % 14.55% -202.40% -43.51% 67.23% 31.24% 99.60% 100.00%
Tax -3,155 -62,590 -1,823 -58,958 -22,468 -73,508 -73,173 -40.77%
  YoY % 94.96% -3,333.35% 96.91% -162.41% 69.43% -0.46% -
  Horiz. % 4.31% 85.54% 2.49% 80.57% 30.71% 100.46% 100.00%
NP 39,169 -651,303 -128,384 136,598 68,411 216,198 217,690 -24.85%
  YoY % 106.01% -407.31% -193.99% 99.67% -68.36% -0.69% -
  Horiz. % 17.99% -299.19% -58.98% 62.75% 31.43% 99.31% 100.00%
NP to SH 40,040 -633,972 -114,909 137,081 67,395 214,074 215,653 -24.46%
  YoY % 106.32% -451.72% -183.83% 103.40% -68.52% -0.73% -
  Horiz. % 18.57% -293.98% -53.28% 63.57% 31.25% 99.27% 100.00%
Tax Rate 7.45 % - % - % 30.15 % 24.72 % 25.37 % 25.16 % -18.35%
  YoY % 0.00% 0.00% 0.00% 21.97% -2.56% 0.83% -
  Horiz. % 29.61% 0.00% 0.00% 119.83% 98.25% 100.83% 100.00%
Total Cost 1,105,004 1,855,441 1,385,529 1,265,769 1,413,855 1,491,939 1,510,707 -5.08%
  YoY % -40.45% 33.92% 9.46% -10.47% -5.23% -1.24% -
  Horiz. % 73.14% 122.82% 91.71% 83.79% 93.59% 98.76% 100.00%
Net Worth 739,053 744,821 1,423,091 1,637,941 1,611,653 1,654,592 1,582,506 -11.91%
  YoY % -0.77% -47.66% -13.12% 1.63% -2.60% 4.56% -
  Horiz. % 46.70% 47.07% 89.93% 103.50% 101.84% 104.56% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 0 0 88,735 110,919 121,530 152,756 139,823 -
  YoY % 0.00% 0.00% -20.00% -8.73% -20.44% 9.25% -
  Horiz. % 0.00% 0.00% 63.46% 79.33% 86.92% 109.25% 100.00%
Div Payout % - % - % - % 80.91 % 180.33 % 71.36 % 64.84 % -
  YoY % 0.00% 0.00% 0.00% -55.13% 152.70% 10.06% -
  Horiz. % 0.00% 0.00% 0.00% 124.78% 278.12% 110.06% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 739,053 744,821 1,423,091 1,637,941 1,611,653 1,654,592 1,582,506 -11.91%
  YoY % -0.77% -47.66% -13.12% 1.63% -2.60% 4.56% -
  Horiz. % 46.70% 47.07% 89.93% 103.50% 101.84% 104.56% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,102,693 1,084,280 0.38%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.59% 1.70% -
  Horiz. % 102.30% 102.30% 102.30% 102.30% 102.30% 101.70% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 3.42 % -54.09 % -10.21 % 9.74 % 4.62 % 12.66 % 12.59 % -19.52%
  YoY % 106.32% -429.77% -204.83% 110.82% -63.51% 0.56% -
  Horiz. % 27.16% -429.63% -81.10% 77.36% 36.70% 100.56% 100.00%
ROE 5.42 % -85.12 % -8.07 % 8.37 % 4.18 % 12.94 % 13.63 % -14.24%
  YoY % 106.37% -954.77% -196.42% 100.24% -67.70% -5.06% -
  Horiz. % 39.77% -624.50% -59.21% 61.41% 30.67% 94.94% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 103.15 108.56 113.34 126.43 133.63 154.91 159.41 -6.99%
  YoY % -4.98% -4.22% -10.35% -5.39% -13.74% -2.82% -
  Horiz. % 64.71% 68.10% 71.10% 79.31% 83.83% 97.18% 100.00%
EPS 3.61 -57.16 -10.36 12.36 6.08 19.41 19.89 -24.75%
  YoY % 106.32% -451.74% -183.82% 103.29% -68.68% -2.41% -
  Horiz. % 18.15% -287.38% -52.09% 62.14% 30.57% 97.59% 100.00%
DPS 0.00 0.00 8.00 10.00 11.00 14.00 13.00 -
  YoY % 0.00% 0.00% -20.00% -9.09% -21.43% 7.69% -
  Horiz. % 0.00% 0.00% 61.54% 76.92% 84.62% 107.69% 100.00%
NAPS 0.6663 0.6715 1.2830 1.4767 1.4530 1.5005 1.4595 -12.25%
  YoY % -0.77% -47.66% -13.12% 1.63% -3.17% 2.81% -
  Horiz. % 45.65% 46.01% 87.91% 101.18% 99.55% 102.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 103.15 108.56 113.34 126.43 133.63 154.00 155.83 -6.64%
  YoY % -4.98% -4.22% -10.35% -5.39% -13.23% -1.17% -
  Horiz. % 66.19% 69.67% 72.73% 81.13% 85.75% 98.83% 100.00%
EPS 3.61 -57.16 -10.36 12.36 6.08 19.30 19.44 -24.46%
  YoY % 106.32% -451.74% -183.82% 103.29% -68.50% -0.72% -
  Horiz. % 18.57% -294.03% -53.29% 63.58% 31.28% 99.28% 100.00%
DPS 0.00 0.00 8.00 10.00 11.00 13.77 12.61 -
  YoY % 0.00% 0.00% -20.00% -9.09% -20.12% 9.20% -
  Horiz. % 0.00% 0.00% 63.44% 79.30% 87.23% 109.20% 100.00%
NAPS 0.6663 0.6715 1.2830 1.4767 1.4530 1.4917 1.4267 -11.91%
  YoY % -0.77% -47.66% -13.12% 1.63% -2.59% 4.56% -
  Horiz. % 46.70% 47.07% 89.93% 103.50% 101.84% 104.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.4800 0.3800 1.1500 1.4600 1.7000 2.3600 2.4000 -
P/RPS 0.47 0.35 1.01 1.15 1.27 1.52 1.51 -17.67%
  YoY % 34.29% -65.35% -12.17% -9.45% -16.45% 0.66% -
  Horiz. % 31.13% 23.18% 66.89% 76.16% 84.11% 100.66% 100.00%
P/EPS 13.30 -0.66 -11.10 11.81 27.98 12.16 12.07 1.63%
  YoY % 2,115.15% 94.05% -193.99% -57.79% 130.10% 0.75% -
  Horiz. % 110.19% -5.47% -91.96% 97.85% 231.81% 100.75% 100.00%
EY 7.52 -150.41 -9.01 8.46 3.57 8.23 8.29 -1.61%
  YoY % 105.00% -1,569.37% -206.50% 136.97% -56.62% -0.72% -
  Horiz. % 90.71% -1,814.35% -108.69% 102.05% 43.06% 99.28% 100.00%
DY 0.00 0.00 6.96 6.85 6.47 5.93 5.42 -
  YoY % 0.00% 0.00% 1.61% 5.87% 9.11% 9.41% -
  Horiz. % 0.00% 0.00% 128.41% 126.38% 119.37% 109.41% 100.00%
P/NAPS 0.72 0.57 0.90 0.99 1.17 1.57 1.64 -12.81%
  YoY % 26.32% -36.67% -9.09% -15.38% -25.48% -4.27% -
  Horiz. % 43.90% 34.76% 54.88% 60.37% 71.34% 95.73% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 24/05/18 29/05/17 12/05/16 14/05/15 08/05/14 07/05/13 -
Price 0.3800 0.3600 1.1100 1.4200 1.6700 2.4500 2.6200 -
P/RPS 0.37 0.33 0.98 1.12 1.25 1.58 1.64 -21.97%
  YoY % 12.12% -66.33% -12.50% -10.40% -20.89% -3.66% -
  Horiz. % 22.56% 20.12% 59.76% 68.29% 76.22% 96.34% 100.00%
P/EPS 10.53 -0.63 -10.71 11.49 27.48 12.62 13.17 -3.66%
  YoY % 1,771.43% 94.12% -193.21% -58.19% 117.75% -4.18% -
  Horiz. % 79.95% -4.78% -81.32% 87.24% 208.66% 95.82% 100.00%
EY 9.50 -158.77 -9.33 8.70 3.64 7.92 7.59 3.81%
  YoY % 105.98% -1,601.71% -207.24% 139.01% -54.04% 4.35% -
  Horiz. % 125.16% -2,091.83% -122.92% 114.62% 47.96% 104.35% 100.00%
DY 0.00 0.00 7.21 7.04 6.59 5.71 4.96 -
  YoY % 0.00% 0.00% 2.41% 6.83% 15.41% 15.12% -
  Horiz. % 0.00% 0.00% 145.36% 141.94% 132.86% 115.12% 100.00%
P/NAPS 0.57 0.54 0.87 0.96 1.15 1.63 1.80 -17.43%
  YoY % 5.56% -37.93% -9.37% -16.52% -29.45% -9.44% -
  Horiz. % 31.67% 30.00% 48.33% 53.33% 63.89% 90.56% 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
 
 

564  409  602  943 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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. Price Chart prevails - Koon Yew Yin Koon Yew Yin's Blog
2. STEEL Industry - HOT ! ! The Huat Project
3. Technical Buy - YONGTAI (7066) PublicInvest Research
4. TECHNOLOGY INDEX U-TURN DETECTED RISE OF TITAN
5. GLOVEs rebound on expanded MCO gloveharicut
6. A company related to Renewable energy and Serba Dinamik (Time to fly?) GillianTan Reviews
7. Malaysia Electronics Industry 5G TECH MANUFACTURING
8. Mplus Market Pulse - 21 Jan 2021 M+ Online Research Articles
PARTNERS & BROKERS