[MEDIA] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
13-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 66.36%
YoY- -0.03%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,216,252 1,427,693 1,414,101 1,390,416 1,317,556 1,506,981 1,496,376 -12.89%
PBT 85,168 200,068 192,402 166,280 103,220 101,441 189,596 -41.31%
Tax -16,208 -61,360 -50,069 -42,980 -25,816 -24,819 -47,370 -51.04%
NP 68,960 138,708 142,333 123,300 77,404 76,622 142,225 -38.25%
-
NP to SH 68,984 138,717 142,652 125,652 75,532 75,528 140,029 -37.59%
-
Tax Rate 19.03% 30.67% 26.02% 25.85% 25.01% 24.47% 24.98% -
Total Cost 1,147,292 1,288,985 1,271,768 1,267,116 1,240,152 1,430,359 1,354,150 -10.45%
-
Net Worth 1,637,941 1,620,637 1,610,987 1,600,117 1,611,653 1,587,857 1,649,176 -0.45%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 110,919 73,946 66,551 - 121,640 88,439 -
Div Payout % - 79.96% 51.84% 52.96% - 161.05% 63.16% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,637,941 1,620,637 1,610,987 1,600,117 1,611,653 1,587,857 1,649,176 -0.45%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,105,827 1,105,494 0.22%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.67% 9.72% 10.07% 8.87% 5.87% 5.08% 9.50% -
ROE 4.21% 8.56% 8.85% 7.85% 4.69% 4.76% 8.49% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 109.65 128.71 127.49 125.35 118.79 136.28 135.36 -13.09%
EPS 6.20 12.51 12.87 11.32 6.80 6.83 12.67 -37.87%
DPS 0.00 10.00 6.67 6.00 0.00 11.00 8.00 -
NAPS 1.4767 1.4611 1.4524 1.4426 1.453 1.4359 1.4918 -0.67%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 109.65 128.71 127.49 125.35 118.79 135.86 134.91 -12.89%
EPS 6.20 12.51 12.87 11.32 6.80 6.81 12.62 -37.71%
DPS 0.00 10.00 6.67 6.00 0.00 10.97 7.97 -
NAPS 1.4767 1.4611 1.4524 1.4426 1.453 1.4315 1.4868 -0.45%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.46 1.27 1.20 1.46 1.70 1.76 2.23 -
P/RPS 1.33 0.99 0.94 1.16 1.43 1.29 1.65 -13.37%
P/EPS 23.48 10.16 9.33 12.89 24.96 25.77 17.61 21.12%
EY 4.26 9.85 10.72 7.76 4.01 3.88 5.68 -17.43%
DY 0.00 7.87 5.56 4.11 0.00 6.25 3.59 -
P/NAPS 0.99 0.87 0.83 1.01 1.17 1.23 1.49 -23.83%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 12/05/16 26/02/16 19/11/15 13/08/15 14/05/15 25/02/15 06/11/14 -
Price 1.42 1.32 1.34 1.14 1.67 1.78 1.91 -
P/RPS 1.30 1.03 1.05 0.91 1.41 1.31 1.41 -5.26%
P/EPS 22.83 10.55 10.42 10.06 24.52 26.06 15.08 31.81%
EY 4.38 9.47 9.60 9.94 4.08 3.84 6.63 -24.12%
DY 0.00 7.58 4.98 5.26 0.00 6.18 4.19 -
P/NAPS 0.96 0.90 0.92 0.79 1.15 1.24 1.28 -17.43%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment