Highlights

[MEDIA] YoY TTM Result on 2018-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 24-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     2.56%    YoY -     -451.72%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,105,373 1,144,173 1,204,138 1,257,145 1,402,367 1,482,266 1,708,137 -6.99%
  YoY % -3.39% -4.98% -4.22% -10.36% -5.39% -13.22% -
  Horiz. % 64.71% 66.98% 70.49% 73.60% 82.10% 86.78% 100.00%
PBT -160,797 42,324 -588,713 -126,561 195,556 90,879 289,706 -
  YoY % -479.92% 107.19% -365.16% -164.72% 115.18% -68.63% -
  Horiz. % -55.50% 14.61% -203.21% -43.69% 67.50% 31.37% 100.00%
Tax -11,842 -3,155 -62,590 -1,823 -58,958 -22,468 -73,508 -26.21%
  YoY % -275.34% 94.96% -3,333.35% 96.91% -162.41% 69.43% -
  Horiz. % 16.11% 4.29% 85.15% 2.48% 80.21% 30.57% 100.00%
NP -172,639 39,169 -651,303 -128,384 136,598 68,411 216,198 -
  YoY % -540.75% 106.01% -407.31% -193.99% 99.67% -68.36% -
  Horiz. % -79.85% 18.12% -301.25% -59.38% 63.18% 31.64% 100.00%
NP to SH -166,981 40,040 -633,972 -114,909 137,081 67,395 214,074 -
  YoY % -517.04% 106.32% -451.72% -183.83% 103.40% -68.52% -
  Horiz. % -78.00% 18.70% -296.15% -53.68% 64.03% 31.48% 100.00%
Tax Rate - % 7.45 % - % - % 30.15 % 24.72 % 25.37 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 21.97% -2.56% -
  Horiz. % 0.00% 29.37% 0.00% 0.00% 118.84% 97.44% 100.00%
Total Cost 1,278,012 1,105,004 1,855,441 1,385,529 1,265,769 1,413,855 1,491,939 -2.54%
  YoY % 15.66% -40.45% 33.92% 9.46% -10.47% -5.23% -
  Horiz. % 85.66% 74.06% 124.36% 92.87% 84.84% 94.77% 100.00%
Net Worth 569,130 739,053 744,821 1,423,091 1,637,941 1,611,653 1,654,592 -16.28%
  YoY % -22.99% -0.77% -47.66% -13.12% 1.63% -2.60% -
  Horiz. % 34.40% 44.67% 45.02% 86.01% 98.99% 97.40% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 0 0 0 88,735 110,919 121,530 152,756 -
  YoY % 0.00% 0.00% 0.00% -20.00% -8.73% -20.44% -
  Horiz. % 0.00% 0.00% 0.00% 58.09% 72.61% 79.56% 100.00%
Div Payout % - % - % - % - % 80.91 % 180.33 % 71.36 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -55.13% 152.70% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 113.38% 252.70% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 569,130 739,053 744,821 1,423,091 1,637,941 1,611,653 1,654,592 -16.28%
  YoY % -22.99% -0.77% -47.66% -13.12% 1.63% -2.60% -
  Horiz. % 34.40% 44.67% 45.02% 86.01% 98.99% 97.40% 100.00%
NOSH 1,109,199 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,102,693 0.10%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.59% -
  Horiz. % 100.59% 100.59% 100.59% 100.59% 100.59% 100.59% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -15.62 % 3.42 % -54.09 % -10.21 % 9.74 % 4.62 % 12.66 % -
  YoY % -556.73% 106.32% -429.77% -204.83% 110.82% -63.51% -
  Horiz. % -123.38% 27.01% -427.25% -80.65% 76.94% 36.49% 100.00%
ROE -29.34 % 5.42 % -85.12 % -8.07 % 8.37 % 4.18 % 12.94 % -
  YoY % -641.33% 106.37% -954.77% -196.42% 100.24% -67.70% -
  Horiz. % -226.74% 41.89% -657.81% -62.36% 64.68% 32.30% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 99.66 103.15 108.56 113.34 126.43 133.63 154.91 -7.08%
  YoY % -3.38% -4.98% -4.22% -10.35% -5.39% -13.74% -
  Horiz. % 64.33% 66.59% 70.08% 73.17% 81.62% 86.26% 100.00%
EPS -15.05 3.61 -57.16 -10.36 12.36 6.08 19.41 -
  YoY % -516.90% 106.32% -451.74% -183.82% 103.29% -68.68% -
  Horiz. % -77.54% 18.60% -294.49% -53.37% 63.68% 31.32% 100.00%
DPS 0.00 0.00 0.00 8.00 10.00 11.00 14.00 -
  YoY % 0.00% 0.00% 0.00% -20.00% -9.09% -21.43% -
  Horiz. % 0.00% 0.00% 0.00% 57.14% 71.43% 78.57% 100.00%
NAPS 0.5131 0.6663 0.6715 1.2830 1.4767 1.4530 1.5005 -16.36%
  YoY % -22.99% -0.77% -47.66% -13.12% 1.63% -3.17% -
  Horiz. % 34.20% 44.41% 44.75% 85.50% 98.41% 96.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 99.66 103.15 108.56 113.34 126.43 133.63 154.00 -6.99%
  YoY % -3.38% -4.98% -4.22% -10.35% -5.39% -13.23% -
  Horiz. % 64.71% 66.98% 70.49% 73.60% 82.10% 86.77% 100.00%
EPS -15.05 3.61 -57.16 -10.36 12.36 6.08 19.30 -
  YoY % -516.90% 106.32% -451.74% -183.82% 103.29% -68.50% -
  Horiz. % -77.98% 18.70% -296.17% -53.68% 64.04% 31.50% 100.00%
DPS 0.00 0.00 0.00 8.00 10.00 11.00 13.77 -
  YoY % 0.00% 0.00% 0.00% -20.00% -9.09% -20.12% -
  Horiz. % 0.00% 0.00% 0.00% 58.10% 72.62% 79.88% 100.00%
NAPS 0.5131 0.6663 0.6715 1.2830 1.4767 1.4530 1.4917 -16.28%
  YoY % -22.99% -0.77% -47.66% -13.12% 1.63% -2.59% -
  Horiz. % 34.40% 44.67% 45.02% 86.01% 98.99% 97.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.1350 0.4800 0.3800 1.1500 1.4600 1.7000 2.3600 -
P/RPS 0.14 0.47 0.35 1.01 1.15 1.27 1.52 -32.77%
  YoY % -70.21% 34.29% -65.35% -12.17% -9.45% -16.45% -
  Horiz. % 9.21% 30.92% 23.03% 66.45% 75.66% 83.55% 100.00%
P/EPS -0.90 13.30 -0.66 -11.10 11.81 27.98 12.16 -
  YoY % -106.77% 2,115.15% 94.05% -193.99% -57.79% 130.10% -
  Horiz. % -7.40% 109.38% -5.43% -91.28% 97.12% 230.10% 100.00%
EY -111.51 7.52 -150.41 -9.01 8.46 3.57 8.23 -
  YoY % -1,582.85% 105.00% -1,569.37% -206.50% 136.97% -56.62% -
  Horiz. % -1,354.92% 91.37% -1,827.58% -109.48% 102.79% 43.38% 100.00%
DY 0.00 0.00 0.00 6.96 6.85 6.47 5.93 -
  YoY % 0.00% 0.00% 0.00% 1.61% 5.87% 9.11% -
  Horiz. % 0.00% 0.00% 0.00% 117.37% 115.51% 109.11% 100.00%
P/NAPS 0.26 0.72 0.57 0.90 0.99 1.17 1.57 -25.88%
  YoY % -63.89% 26.32% -36.67% -9.09% -15.38% -25.48% -
  Horiz. % 16.56% 45.86% 36.31% 57.32% 63.06% 74.52% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 21/05/20 30/05/19 24/05/18 29/05/17 12/05/16 14/05/15 08/05/14 -
Price 0.1550 0.3800 0.3600 1.1100 1.4200 1.6700 2.4500 -
P/RPS 0.16 0.37 0.33 0.98 1.12 1.25 1.58 -31.70%
  YoY % -56.76% 12.12% -66.33% -12.50% -10.40% -20.89% -
  Horiz. % 10.13% 23.42% 20.89% 62.03% 70.89% 79.11% 100.00%
P/EPS -1.03 10.53 -0.63 -10.71 11.49 27.48 12.62 -
  YoY % -109.78% 1,771.43% 94.12% -193.21% -58.19% 117.75% -
  Horiz. % -8.16% 83.44% -4.99% -84.87% 91.05% 217.75% 100.00%
EY -97.12 9.50 -158.77 -9.33 8.70 3.64 7.92 -
  YoY % -1,122.32% 105.98% -1,601.71% -207.24% 139.01% -54.04% -
  Horiz. % -1,226.26% 119.95% -2,004.67% -117.80% 109.85% 45.96% 100.00%
DY 0.00 0.00 0.00 7.21 7.04 6.59 5.71 -
  YoY % 0.00% 0.00% 0.00% 2.41% 6.83% 15.41% -
  Horiz. % 0.00% 0.00% 0.00% 126.27% 123.29% 115.41% 100.00%
P/NAPS 0.30 0.57 0.54 0.87 0.96 1.15 1.63 -24.56%
  YoY % -47.37% 5.56% -37.93% -9.37% -16.52% -29.45% -
  Horiz. % 18.40% 34.97% 33.13% 53.37% 58.90% 70.55% 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