[MEDIA] QoQ TTM Result on 31-Mar-2015 [#1]

Stock

[MEDIA] MEDIA PRIMA BHD

Announcement Date

14-May-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- -10.77%

YoY- -68.52%

Quarter Report

MPB Bursa Q1 2015 Final.pdf

Latest QR

Upcoming QR

MEDIA's Result

MEDIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
TTM Result
Revenue	1,427,693	1,445,275	1,459,505	1,482,266	1,503,907	1,570,764	1,630,443	-8.45%
YoY %	-1.22%	-0.97%	-1.54%	-1.44%	-4.26%	-3.66%	-	-
Horiz. %	87.56%	88.64%	89.52%	90.91%	92.24%	96.34%	100.00%	-
PBT	200,069	103,547	99,227	90,879	101,441	228,796	257,447	-15.43%
YoY %	93.22%	4.35%	9.19%	-10.41%	-55.66%	-11.13%	-	-
Horiz. %	77.71%	40.22%	38.54%	35.30%	39.40%	88.87%	100.00%	-
Tax	-61,360	-26,843	-25,045	-22,468	-24,819	-58,195	-65,344	-4.09%
YoY %	-128.59%	-7.18%	-11.47%	9.47%	57.35%	10.94%	-	-
Horiz. %	93.90%	41.08%	38.33%	34.38%	37.98%	89.06%	100.00%	-
NP	138,709	76,704	74,182	68,411	76,622	170,601	192,103	-19.46%
YoY %	80.84%	3.40%	8.44%	-10.72%	-55.09%	-11.19%	-	-
Horiz. %	72.21%	39.93%	38.62%	35.61%	39.89%	88.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	138,718	77,496	75,509	67,395	75,528	168,461	189,801	-18.81%
YoY %	79.00%	2.63%	12.04%	-10.77%	-55.17%	-11.24%	-	-
Horiz. %	73.09%	40.83%	39.78%	35.51%	39.79%	88.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.67%	25.92%	25.24%	24.72%	24.47%	25.44%	25.38%	-
YoY %	18.33%	2.69%	2.10%	1.02%	-3.81%	0.24%	-	-
Horiz. %	120.84%	102.13%	99.45%	97.40%	96.41%	100.24%	100.00%	-
Total Cost	1,288,984	1,368,571	1,385,323	1,413,855	1,427,285	1,400,163	1,438,340	-7.02%
YoY %	-5.82%	-1.21%	-2.02%	-0.94%	1.94%	-2.65%	-	-
Horiz. %	89.62%	95.15%	96.31%	98.30%	99.23%	97.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,620,637	1,610,987	1,600,117	1,611,653	1,586,158	1,647,072	1,640,438	-0.80%
YoY %	0.60%	0.68%	-0.72%	1.61%	-3.70%	0.40%	-	-
Horiz. %	98.79%	98.20%	97.54%	98.25%	96.69%	100.40%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	110,919	110,691	121,630	121,530	121,530	153,649	153,267	-19.34%
YoY %	0.21%	-8.99%	0.08%	0.00%	-20.90%	0.25%	-	-
Horiz. %	72.37%	72.22%	79.36%	79.29%	79.29%	100.25%	100.00%	-
Div Payout %	79.96%	142.84%	161.08%	180.33%	160.91%	91.21%	80.75%	-
YoY %	-44.02%	-11.32%	-10.67%	12.07%	76.42%	12.95%	-	-
Horiz. %	99.02%	176.89%	199.48%	223.32%	199.27%	112.95%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	1,620,637	1,610,987	1,600,117	1,611,653	1,586,158	1,647,072	1,640,438	-0.80%
YoY %	0.60%	0.68%	-0.72%	1.61%	-3.70%	0.40%	-	-
Horiz. %	98.79%	98.20%	97.54%	98.25%	96.69%	100.40%	100.00%	-
NOSH	1,109,190	1,109,190	1,109,190	1,109,190	1,104,644	1,104,083	1,105,864	0.19%
YoY %	0.00%	0.00%	0.00%	0.41%	0.05%	-0.16%	-	-
Horiz. %	100.30%	100.30%	100.30%	100.30%	99.89%	99.84%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	9.72%	5.31%	5.08%	4.62%	5.09%	10.86%	11.78%	-
YoY %	83.05%	4.53%	9.96%	-9.23%	-53.13%	-7.81%	-	-
Horiz. %	82.51%	45.08%	43.12%	39.22%	43.21%	92.19%	100.00%	-
ROE	8.56%	4.81%	4.72%	4.18%	4.76%	10.23%	11.57%	-
YoY %	77.96%	1.91%	12.92%	-12.18%	-53.47%	-11.58%	-	-
Horiz. %	73.98%	41.57%	40.80%	36.13%	41.14%	88.42%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	128.71	130.30	131.58	133.63	136.14	142.27	147.44	-8.63%
YoY %	-1.22%	-0.97%	-1.53%	-1.84%	-4.31%	-3.51%	-	-
Horiz. %	87.30%	88.37%	89.24%	90.63%	92.34%	96.49%	100.00%	-
EPS	12.51	6.99	6.81	6.08	6.84	15.26	17.16	-18.95%
YoY %	78.97%	2.64%	12.01%	-11.11%	-55.18%	-11.07%	-	-
Horiz. %	72.90%	40.73%	39.69%	35.43%	39.86%	88.93%	100.00%	-
DPS	10.00	10.00	11.00	11.00	11.00	14.00	14.00	-20.04%
YoY %	0.00%	-9.09%	0.00%	0.00%	-21.43%	0.00%	-	-
Horiz. %	71.43%	71.43%	78.57%	78.57%	78.57%	100.00%	100.00%	-
NAPS	1.4611	1.4524	1.4426	1.453	1.4359	1.4918	1.4834	-1.00%
YoY %	0.60%	0.68%	-0.72%	1.19%	-3.75%	0.57%	-	-
Horiz. %	98.50%	97.91%	97.25%	97.95%	96.80%	100.57%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,109,190
RPS	128.71	130.30	131.58	133.63	135.59	141.61	146.99	-8.45%
YoY %	-1.22%	-0.97%	-1.53%	-1.45%	-4.25%	-3.66%	-	-
Horiz. %	87.56%	88.65%	89.52%	90.91%	92.24%	96.34%	100.00%	-
EPS	12.51	6.99	6.81	6.08	6.81	15.19	17.11	-18.79%
YoY %	78.97%	2.64%	12.01%	-10.72%	-55.17%	-11.22%	-	-
Horiz. %	73.12%	40.85%	39.80%	35.53%	39.80%	88.78%	100.00%	-
DPS	10.00	10.00	11.00	11.00	10.96	13.85	13.82	-19.35%
YoY %	0.00%	-9.09%	0.00%	0.36%	-20.87%	0.22%	-	-
Horiz. %	72.36%	72.36%	79.59%	79.59%	79.31%	100.22%	100.00%	-
NAPS	1.4611	1.4524	1.4426	1.453	1.43	1.4849	1.479	-0.80%
YoY %	0.60%	0.68%	-0.72%	1.61%	-3.70%	0.40%	-	-
Horiz. %	98.79%	98.20%	97.54%	98.24%	96.69%	100.40%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	1.27	1.20	1.46	1.70	1.76	2.23	2.58	-
P/RPS	0.99	0.92	1.11	1.27	1.29	1.57	1.75	-31.52%
YoY %	7.61%	-17.12%	-12.60%	-1.55%	-17.83%	-10.29%	-	-
Horiz. %	56.57%	52.57%	63.43%	72.57%	73.71%	89.71%	100.00%	-
P/EPS	10.15	17.18	21.45	27.98	25.74	14.62	15.03	-22.97%
YoY %	-40.92%	-19.91%	-23.34%	8.70%	76.06%	-2.73%	-	-
Horiz. %	67.53%	114.30%	142.71%	186.16%	171.26%	97.27%	100.00%	-
EY	9.85	5.82	4.66	3.57	3.88	6.84	6.65	29.84%
YoY %	69.24%	24.89%	30.53%	-7.99%	-43.27%	2.86%	-	-
Horiz. %	148.12%	87.52%	70.08%	53.68%	58.35%	102.86%	100.00%	-
DY	7.87	8.33	7.53	6.47	6.25	6.28	5.43	27.98%
YoY %	-5.52%	10.62%	16.38%	3.52%	-0.48%	15.65%	-	-
Horiz. %	144.94%	153.41%	138.67%	119.15%	115.10%	115.65%	100.00%	-
P/NAPS	0.87	0.83	1.01	1.17	1.23	1.49	1.74	-36.92%
YoY %	4.82%	-17.82%	-13.68%	-4.88%	-17.45%	-14.37%	-	-
Horiz. %	50.00%	47.70%	58.05%	67.24%	70.69%	85.63%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/02/16	19/11/15	13/08/15	14/05/15	25/02/15	06/11/14	14/08/14	-
Price	1.32	1.34	1.14	1.67	1.78	1.91	2.39	-
P/RPS	1.03	1.03	0.87	1.25	1.31	1.34	1.62	-25.99%
YoY %	0.00%	18.39%	-30.40%	-4.58%	-2.24%	-17.28%	-	-
Horiz. %	63.58%	63.58%	53.70%	77.16%	80.86%	82.72%	100.00%	-
P/EPS	10.55	19.18	16.75	27.48	26.03	12.52	13.93	-16.87%
YoY %	-44.99%	14.51%	-39.05%	5.57%	107.91%	-10.12%	-	-
Horiz. %	75.74%	137.69%	120.24%	197.27%	186.86%	89.88%	100.00%	-
EY	9.47	5.21	5.97	3.64	3.84	7.99	7.18	20.20%
YoY %	81.77%	-12.73%	64.01%	-5.21%	-51.94%	11.28%	-	-
Horiz. %	131.89%	72.56%	83.15%	50.70%	53.48%	111.28%	100.00%	-
DY	7.58	7.46	9.65	6.59	6.18	7.33	5.86	18.66%
YoY %	1.61%	-22.69%	46.43%	6.63%	-15.69%	25.09%	-	-
Horiz. %	129.35%	127.30%	164.68%	112.46%	105.46%	125.09%	100.00%	-
P/NAPS	0.90	0.92	0.79	1.15	1.24	1.28	1.61	-32.06%
YoY %	-2.17%	16.46%	-31.30%	-7.26%	-3.12%	-20.50%	-	-
Horiz. %	55.90%	57.14%	49.07%	71.43%	77.02%	79.50%	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 ⃤ & 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

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 11:20:00

EMA 5

5 Mins

BUY

2024-04-29 11:20:00

ADX

5 Mins

BUY

2024-04-29 11:20:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-29 11:20:00

EMA 5

10 Mins

BUY

2024-04-29 11:20:00

ADX

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

OPENSYS

OPENSYS (M) BHD

625

YTLPOWR

YTL POWER INTERNATIONAL BHD

542

MPI

MALAYSIAN PACIFIC INDUSTRIES

476

PTRANS

PERAK TRANSIT BERHAD

470

MYEG

MY E.G. SERVICES BHD

448

HLIND

HONG LEONG INDUSTRIES BHD

448

YTL

YTL CORPORATION BHD

366

CAPITALA

CAPITAL A BERHAD

323

SAPNRG

SAPURA ENERGY BERHAD

261

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,978,300

HSI-HUS

0.085

-0.005

205,959,100

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,658,400

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,897,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

ORIENT

6.97

-0.18

1,220,900

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More