[MEDIA] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock

[MEDIA] MEDIA PRIMA BHD

Announcement Date

06-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- 11.41%

YoY- -30.32%

Quarter Report

MPB Bursa Q3 2014_Final.pdf

Latest QR

Upcoming QR

MEDIA's Result

MEDIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Annualized Quarter Result
Revenue	1,185,977	1,293,832	1,414,101	1,496,376	1,695,182	1,626,824	1,591,105	-4.77%
YoY %	-8.34%	-8.50%	-5.50%	-11.73%	4.20%	2.24%	-	-
Horiz. %	74.54%	81.32%	88.88%	94.05%	106.54%	102.24%	100.00%	-
PBT	-369,010	-81,426	192,402	189,596	271,176	246,092	241,100	-
YoY %	-353.18%	-142.32%	1.48%	-30.08%	10.19%	2.07%	-	-
Horiz. %	-153.05%	-33.77%	79.80%	78.64%	112.47%	102.07%	100.00%	-
Tax	-10,888	-14,105	-50,069	-47,370	-67,864	-62,500	-61,942	-25.13%
YoY %	22.81%	71.83%	-5.70%	30.20%	-8.58%	-0.90%	-	-
Horiz. %	17.58%	22.77%	80.83%	76.47%	109.56%	100.90%	100.00%	-
NP	-379,898	-95,532	142,333	142,225	203,312	183,592	179,157	-
YoY %	-297.67%	-167.12%	0.08%	-30.05%	10.74%	2.48%	-	-
Horiz. %	-212.05%	-53.32%	79.45%	79.39%	113.48%	102.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-363,278	-85,592	142,652	140,029	200,968	181,530	176,805	-
YoY %	-324.43%	-160.00%	1.87%	-30.32%	10.71%	2.67%	-	-
Horiz. %	-205.47%	-48.41%	80.68%	79.20%	113.67%	102.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	26.02%	24.98%	25.03%	25.40%	25.69%	-
YoY %	-	-	4.16%	-0.20%	-1.46%	-1.13%	-	-
Horiz. %	-	-	101.28%	97.24%	97.43%	98.87%	100.00%	-
Total Cost	1,565,875	1,389,364	1,271,768	1,354,150	1,491,870	1,443,232	1,411,948	1.73%
YoY %	12.70%	9.25%	-6.08%	-9.23%	3.37%	2.22%	-	-
Horiz. %	110.90%	98.40%	90.07%	95.91%	105.66%	102.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,144,795	1,478,772	1,610,987	1,649,176	1,611,709	143,034,782	1,348,490	-2.68%
YoY %	-22.58%	-8.21%	-2.32%	2.32%	-98.87%	10,507.03%	-	-
Horiz. %	84.89%	109.66%	119.47%	122.30%	119.52%	10,607.03%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	-	59,156	73,946	88,439	87,314	86,126	153,865	-
YoY %	-	-20.00%	-16.39%	1.29%	1.38%	-44.02%	-	-
Horiz. %	-	38.45%	48.06%	57.48%	56.75%	55.98%	100.00%	-
Div Payout %	-	0.00%	51.84%	63.16%	43.45%	47.44%	87.03%	-
YoY %	-	0.00%	-17.92%	45.36%	-8.41%	-45.49%	-	-
Horiz. %	-	0.00%	59.57%	72.57%	49.93%	54.51%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	1,144,795	1,478,772	1,610,987	1,649,176	1,611,709	143,034,782	1,348,490	-2.68%
YoY %	-22.58%	-8.21%	-2.32%	2.32%	-98.87%	10,507.03%	-	-
Horiz. %	84.89%	109.66%	119.47%	122.30%	119.52%	10,607.03%	100.00%	-
NOSH	1,109,190	1,109,190	1,109,190	1,105,494	1,091,426	1,076,582	1,049,082	0.93%
YoY %	0.00%	0.00%	0.33%	1.29%	1.38%	2.62%	-	-
Horiz. %	105.73%	105.73%	105.73%	105.38%	104.04%	102.62%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	-32.03%	-7.38%	10.07%	9.50%	11.99%	11.29%	11.26%	-
YoY %	-334.01%	-173.29%	6.00%	-20.77%	6.20%	0.27%	-	-
Horiz. %	-284.46%	-65.54%	89.43%	84.37%	106.48%	100.27%	100.00%	-
ROE	-31.73%	-5.79%	8.85%	8.49%	12.47%	0.13%	13.11%	-
YoY %	-448.01%	-165.42%	4.24%	-31.92%	9,492.31%	-99.01%	-	-
Horiz. %	-242.03%	-44.16%	67.51%	64.76%	95.12%	0.99%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	106.92	116.65	127.49	135.36	155.32	151.11	151.67	-5.65%
YoY %	-8.34%	-8.50%	-5.81%	-12.85%	2.79%	-0.37%	-	-
Horiz. %	70.50%	76.91%	84.06%	89.25%	102.41%	99.63%	100.00%	-
EPS	-32.75	-7.72	12.87	12.67	18.41	16.87	16.85	-
YoY %	-324.22%	-159.98%	1.58%	-31.18%	9.13%	0.12%	-	-
Horiz. %	-194.36%	-45.82%	76.38%	75.19%	109.26%	100.12%	100.00%	-
DPS	0.00	5.33	6.67	8.00	8.00	8.00	14.67	-
YoY %	0.00%	-20.09%	-16.62%	0.00%	0.00%	-45.47%	-	-
Horiz. %	0.00%	36.33%	45.47%	54.53%	54.53%	54.53%	100.00%	-
NAPS	1.0321	1.3332	1.4524	1.4918	1.4767	132.86	1.2854	-3.58%
YoY %	-22.58%	-8.21%	-2.64%	1.02%	-98.89%	10,236.08%	-	-
Horiz. %	80.29%	103.72%	112.99%	116.06%	114.88%	10,336.08%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,104,083
RPS	106.92	116.65	127.49	134.91	152.83	146.67	143.45	-4.77%
YoY %	-8.34%	-8.50%	-5.50%	-11.73%	4.20%	2.24%	-	-
Horiz. %	74.53%	81.32%	88.87%	94.05%	106.54%	102.24%	100.00%	-
EPS	-32.75	-7.72	12.87	12.62	18.12	16.37	15.94	-
YoY %	-324.22%	-159.98%	1.98%	-30.35%	10.69%	2.70%	-	-
Horiz. %	-205.46%	-48.43%	80.74%	79.17%	113.68%	102.70%	100.00%	-
DPS	0.00	5.33	6.67	7.97	7.87	7.76	13.87	-
YoY %	0.00%	-20.09%	-16.31%	1.27%	1.42%	-44.05%	-	-
Horiz. %	0.00%	38.43%	48.09%	57.46%	56.74%	55.95%	100.00%	-
NAPS	1.0321	1.3332	1.4524	1.4868	1.4531	128.9542	1.2157	-2.68%
YoY %	-22.58%	-8.21%	-2.31%	2.32%	-98.87%	10,507.40%	-	-
Horiz. %	84.90%	109.67%	119.47%	122.30%	119.53%	10,607.40%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	0.805	1.32	1.20	2.23	2.71	2.33	2.20	-
P/RPS	0.75	1.13	0.94	1.65	1.74	1.54	1.45	-10.39%
YoY %	-33.63%	20.21%	-43.03%	-5.17%	12.99%	6.21%	-	-
Horiz. %	51.72%	77.93%	64.83%	113.79%	120.00%	106.21%	100.00%	-
P/EPS	-2.46	-17.11	9.33	17.61	14.72	13.82	13.05	-
YoY %	85.62%	-283.39%	-47.02%	19.63%	6.51%	5.90%	-	-
Horiz. %	-18.85%	-131.11%	71.49%	134.94%	112.80%	105.90%	100.00%	-
EY	-40.69	-5.85	10.72	5.68	6.79	7.24	7.66	-
YoY %	-595.56%	-154.57%	88.73%	-16.35%	-6.22%	-5.48%	-	-
Horiz. %	-531.20%	-76.37%	139.95%	74.15%	88.64%	94.52%	100.00%	-
DY	0.00	4.04	5.56	3.59	2.95	3.43	6.67	-
YoY %	0.00%	-27.34%	54.87%	21.69%	-13.99%	-48.58%	-	-
Horiz. %	0.00%	60.57%	83.36%	53.82%	44.23%	51.42%	100.00%	-
P/NAPS	0.78	0.99	0.83	1.49	1.84	0.02	1.71	-12.25%
YoY %	-21.21%	19.28%	-44.30%	-19.02%	9,100.00%	-98.83%	-	-
Horiz. %	45.61%	57.89%	48.54%	87.13%	107.60%	1.17%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	29/11/17	29/11/16	19/11/15	06/11/14	18/11/13	22/11/12	18/11/11	-
Price	0.695	1.21	1.34	1.91	2.67	2.44	2.60	-
P/RPS	0.65	1.04	1.05	1.41	1.72	1.61	1.71	-14.87%
YoY %	-37.50%	-0.95%	-25.53%	-18.02%	6.83%	-5.85%	-	-
Horiz. %	38.01%	60.82%	61.40%	82.46%	100.58%	94.15%	100.00%	-
P/EPS	-2.12	-15.68	10.42	15.08	14.50	14.47	15.43	-
YoY %	86.48%	-250.48%	-30.90%	4.00%	0.21%	-6.22%	-	-
Horiz. %	-13.74%	-101.62%	67.53%	97.73%	93.97%	93.78%	100.00%	-
EY	-47.12	-6.38	9.60	6.63	6.90	6.91	6.48	-
YoY %	-638.56%	-166.46%	44.80%	-3.91%	-0.14%	6.64%	-	-
Horiz. %	-727.16%	-98.46%	148.15%	102.31%	106.48%	106.64%	100.00%	-
DY	0.00	4.41	4.98	4.19	3.00	3.28	5.64	-
YoY %	0.00%	-11.45%	18.85%	39.67%	-8.54%	-41.84%	-	-
Horiz. %	0.00%	78.19%	88.30%	74.29%	53.19%	58.16%	100.00%	-
P/NAPS	0.67	0.91	0.92	1.28	1.81	0.02	2.02	-16.78%
YoY %	-26.37%	-1.09%	-28.12%	-29.28%	8,950.00%	-99.01%	-	-
Horiz. %	33.17%	45.05%	45.54%	63.37%	89.60%	0.99%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 22 April 2024

MQ Trader

MQ Trading Signals

2024-04-23 12:10:00

EMA 5

5 Mins

SELL

2024-04-23 12:10:00

ADX

5 Mins

SELL

2024-04-23 12:10:00

EMA 5

10 Mins

SELL

2024-04-23 12:10:00

ADX

10 Mins

SELL

2024-04-23 11:40:00

EMA 5

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 >

SAPNRG

SAPURA ENERGY BERHAD

1000

OPENSYS

OPENSYS (M) BHD

639

PTRANS

PERAK TRANSIT BERHAD

555

MPI

MALAYSIAN PACIFIC INDUSTRIES

532

HLIND

HONG LEONG INDUSTRIES BHD

514

YTLPOWR

YTL POWER INTERNATIONAL BHD

368

DNEX

DAGANG NEXCHANGE BERHAD

342

GENTING

GENTING BHD

335

KEYFIELD

KEYFIELD INTERNATIONAL BERHAD

328

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

313

Daily Stocks

INGENIEU

0.135

-0.005

107,047,800

TOPMIX

0.435

+0.125

101,285,900

HSI-CVM

0.19

+0.035

97,607,100

HSI-HSY

0.05

-0.06

91,585,700

SAPNRG

0.045

0.00

88,746,000

HSI-HUE

0.10

-0.02

66,514,900

FITTERS

0.05

0.00

51,740,500

HSI-CVH

0.30

+0.055

48,002,200

RAMSSOL-WA

0.19

-0.02

34,797,700

ANCOMLB

0.18

-0.045

31,119,100

More active Stocks

NESTLE

126.40

+1.70

111,200

DLADY

33.52

+0.42

11,100

ALLIANZ

21.42

+0.32

16,900

AJI

19.18

+0.24

16,700

PIE

5.85

+0.20

2,210,000

SHANG

2.42

+0.16

2,420,200

LPI

12.08

+0.16

44,300

SYNERGY

1.25

+0.13

2,403,300

HSI-CVL

0.36

+0.13

100,800

TOPMIX

0.435

+0.125

101,285,900

More gainer Stocks

F&N

31.10

-0.42

19,500

MPI

30.00

-0.34

51,300

NVIDIA-C1

3.96

-0.24

4,900

PENTA

4.11

-0.19

2,244,800

VITROX

7.56

-0.16

238,700

HEIM

22.88

-0.16

47,300

MSC

2.87

-0.14

1,626,600

HSI-HUN

0.355

-0.14

1,493,000

KUAISHO-C17

0.08

-0.12

58,800

HSI-HS5

0.80

-0.12

14,500

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