Highlights

[MEDIA] YoY TTM Result on 2019-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 30-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -31.70%    YoY -     106.32%
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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers