[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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos