[MEDIA] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock

[MEDIA] MEDIA PRIMA BHD

Announcement Date

14-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 132.63%

YoY- -27.94%

Quarter Report

MPB Bursa Q2 2014 Final.pdf

Latest QR

Upcoming QR

MEDIA's Result

MEDIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Cumulative Result
Revenue	600,969	653,614	695,208	742,684	832,110	782,907	775,861	-4.16%
YoY %	-8.05%	-5.98%	-6.39%	-10.75%	6.28%	0.91%	-	-
Horiz. %	77.46%	84.24%	89.60%	95.72%	107.25%	100.91%	100.00%	-
PBT	-174,963	51,133	83,140	85,355	117,889	105,879	108,109	-
YoY %	-442.17%	-38.50%	-2.60%	-27.60%	11.34%	-2.06%	-	-
Horiz. %	-161.84%	47.30%	76.90%	78.95%	109.05%	97.94%	100.00%	-
Tax	-4,784	-9,520	-21,490	-21,264	-29,485	-27,099	-27,839	-25.41%
YoY %	49.75%	55.70%	-1.06%	27.88%	-8.80%	2.66%	-	-
Horiz. %	17.18%	34.20%	77.19%	76.38%	105.91%	97.34%	100.00%	-
NP	-179,747	41,613	61,650	64,091	88,404	78,780	80,270	-
YoY %	-531.95%	-32.50%	-3.81%	-27.50%	12.22%	-1.86%	-	-
Horiz. %	-223.93%	51.84%	76.80%	79.84%	110.13%	98.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-171,374	45,163	62,826	62,846	87,210	77,527	79,232	-
YoY %	-479.46%	-28.11%	-0.03%	-27.94%	12.49%	-2.15%	-	-
Horiz. %	-216.29%	57.00%	79.29%	79.32%	110.07%	97.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	18.62%	25.85%	24.91%	25.01%	25.59%	25.75%	-
YoY %	-	-27.97%	3.77%	-0.40%	-2.27%	-0.62%	-	-
Horiz. %	-	72.31%	100.39%	96.74%	97.13%	99.38%	100.00%	-
Total Cost	780,716	612,001	633,558	678,593	743,706	704,127	695,591	1.94%
YoY %	27.57%	-3.40%	-6.64%	-8.76%	5.62%	1.23%	-	-
Horiz. %	112.24%	87.98%	91.08%	97.56%	106.92%	101.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,245,842	1,610,322	1,600,117	1,638,413	1,578,283	145,648,110	1,378,406	-1.66%
YoY %	-22.63%	0.64%	-2.34%	3.81%	-98.92%	10,466.42%	-	-
Horiz. %	90.38%	116.82%	116.08%	118.86%	114.50%	10,566.42%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	22,183	33,275	33,134	32,703	32,280	-	-
YoY %	-	-33.33%	0.43%	1.32%	1.31%	0.00%	-	-
Horiz. %	-	68.72%	103.08%	102.65%	101.31%	100.00%	-	-
Div Payout %	-	49.12%	52.96%	52.72%	37.50%	41.64%	-	-
YoY %	-	-7.25%	0.46%	40.59%	-9.94%	0.00%	-	-
Horiz. %	-	117.96%	127.19%	126.61%	90.06%	100.00%	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	1,245,842	1,610,322	1,600,117	1,638,413	1,578,283	145,648,110	1,378,406	-1.66%
YoY %	-22.63%	0.64%	-2.34%	3.81%	-98.92%	10,466.42%	-	-
Horiz. %	90.38%	116.82%	116.08%	118.86%	114.50%	10,566.42%	100.00%	-
NOSH	1,109,190	1,109,190	1,109,190	1,104,499	1,090,125	1,076,005	1,045,277	0.99%
YoY %	0.00%	0.00%	0.42%	1.32%	1.31%	2.94%	-	-
Horiz. %	106.11%	106.11%	106.11%	105.67%	104.29%	102.94%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	-29.91%	6.37%	8.87%	8.63%	10.62%	10.06%	10.35%	-
YoY %	-569.54%	-28.18%	2.78%	-18.74%	5.57%	-2.80%	-	-
Horiz. %	-288.99%	61.55%	85.70%	83.38%	102.61%	97.20%	100.00%	-
ROE	-13.76%	2.80%	3.93%	3.84%	5.53%	0.05%	5.75%	-
YoY %	-591.43%	-28.75%	2.34%	-30.56%	10,960.00%	-99.13%	-	-
Horiz. %	-239.30%	48.70%	68.35%	66.78%	96.17%	0.87%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	54.18	58.93	62.68	67.24	76.33	72.76	74.23	-5.10%
YoY %	-8.06%	-5.98%	-6.78%	-11.91%	4.91%	-1.98%	-	-
Horiz. %	72.99%	79.39%	84.44%	90.58%	102.83%	98.02%	100.00%	-
EPS	-15.45	4.07	5.66	5.69	8.00	7.20	7.58	-
YoY %	-479.61%	-28.09%	-0.53%	-28.87%	11.11%	-5.01%	-	-
Horiz. %	-203.83%	53.69%	74.67%	75.07%	105.54%	94.99%	100.00%	-
DPS	0.00	2.00	3.00	3.00	3.00	3.00	0.00	-
YoY %	0.00%	-33.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	66.67%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	1.1232	1.4518	1.4426	1.4834	1.4478	135.36	1.3187	-2.63%
YoY %	-22.63%	0.64%	-2.75%	2.46%	-98.93%	10,164.65%	-	-
Horiz. %	85.17%	110.09%	109.40%	112.49%	109.79%	10,264.65%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,105,864
RPS	54.18	58.93	62.68	66.96	75.02	70.58	69.95	-4.16%
YoY %	-8.06%	-5.98%	-6.39%	-10.74%	6.29%	0.90%	-	-
Horiz. %	77.46%	84.25%	89.61%	95.73%	107.25%	100.90%	100.00%	-
EPS	-15.45	4.07	5.66	5.67	7.86	6.99	7.14	-
YoY %	-479.61%	-28.09%	-0.18%	-27.86%	12.45%	-2.10%	-	-
Horiz. %	-216.39%	57.00%	79.27%	79.41%	110.08%	97.90%	100.00%	-
DPS	0.00	2.00	3.00	2.99	2.95	2.91	0.00	-
YoY %	0.00%	-33.33%	0.33%	1.36%	1.37%	0.00%	-	-
Horiz. %	0.00%	68.73%	103.09%	102.75%	101.37%	100.00%	-	-
NAPS	1.1232	1.4518	1.4426	1.4771	1.4229	131.3103	1.2427	-1.66%
YoY %	-22.63%	0.64%	-2.34%	3.81%	-98.92%	10,466.53%	-	-
Horiz. %	90.38%	116.83%	116.09%	118.86%	114.50%	10,566.53%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	0.94	1.38	1.46	2.58	2.80	2.21	2.90	-
P/RPS	1.73	2.34	2.33	3.84	3.67	3.04	3.91	-12.69%
YoY %	-26.07%	0.43%	-39.32%	4.63%	20.72%	-22.25%	-	-
Horiz. %	44.25%	59.85%	59.59%	98.21%	93.86%	77.75%	100.00%	-
P/EPS	-6.08	33.89	25.78	45.34	35.00	30.67	38.26	-
YoY %	-117.94%	31.46%	-43.14%	29.54%	14.12%	-19.84%	-	-
Horiz. %	-15.89%	88.58%	67.38%	118.50%	91.48%	80.16%	100.00%	-
EY	-16.44	2.95	3.88	2.21	2.86	3.26	2.61	-
YoY %	-657.29%	-23.97%	75.57%	-22.73%	-12.27%	24.90%	-	-
Horiz. %	-629.89%	113.03%	148.66%	84.67%	109.58%	124.90%	100.00%	-
DY	0.00	1.45	2.05	1.16	1.07	1.36	0.00	-
YoY %	0.00%	-29.27%	76.72%	8.41%	-21.32%	0.00%	-	-
Horiz. %	0.00%	106.62%	150.74%	85.29%	78.68%	100.00%	-	-
P/NAPS	0.84	0.95	1.01	1.74	1.93	0.02	2.20	-14.81%
YoY %	-11.58%	-5.94%	-41.95%	-9.84%	9,550.00%	-99.09%	-	-
Horiz. %	38.18%	43.18%	45.91%	79.09%	87.73%	0.91%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	14/08/17	11/08/16	13/08/15	14/08/14	28/08/13	14/08/12	24/08/11	-
Price	0.745	1.47	1.14	2.39	2.55	2.45	2.76	-
P/RPS	1.38	2.49	1.82	3.55	3.34	3.37	3.72	-15.22%
YoY %	-44.58%	36.81%	-48.73%	6.29%	-0.89%	-9.41%	-	-
Horiz. %	37.10%	66.94%	48.92%	95.43%	89.78%	90.59%	100.00%	-
P/EPS	-4.82	36.10	20.13	42.00	31.88	34.00	36.41	-
YoY %	-113.35%	79.33%	-52.07%	31.74%	-6.24%	-6.62%	-	-
Horiz. %	-13.24%	99.15%	55.29%	115.35%	87.56%	93.38%	100.00%	-
EY	-20.74	2.77	4.97	2.38	3.14	2.94	2.75	-
YoY %	-848.74%	-44.27%	108.82%	-24.20%	6.80%	6.91%	-	-
Horiz. %	-754.18%	100.73%	180.73%	86.55%	114.18%	106.91%	100.00%	-
DY	0.00	1.36	2.63	1.26	1.18	1.22	0.00	-
YoY %	0.00%	-48.29%	108.73%	6.78%	-3.28%	0.00%	-	-
Horiz. %	0.00%	111.48%	215.57%	103.28%	96.72%	100.00%	-	-
P/NAPS	0.66	1.01	0.79	1.61	1.76	0.02	2.09	-17.46%
YoY %	-34.65%	27.85%	-50.93%	-8.52%	8,700.00%	-99.04%	-	-
Horiz. %	31.58%	48.33%	37.80%	77.03%	84.21%	0.96%	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

Latest Videos

MQ Market Updates - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:00:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-04-19 16:00:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-04-19 15:55:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-19 15:55:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-04-19 15:50:00

TURTLE SYSTEM 20

5 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 >

OPENSYS

OPENSYS (M) BHD

1000

SAPNRG

SAPURA ENERGY BERHAD

705

PTRANS

PERAK TRANSIT BERHAD

550

MPI

MALAYSIAN PACIFIC INDUSTRIES

542

MAYBANK

MALAYAN BANKING BHD

520

HLIND

HONG LEONG INDUSTRIES BHD

509

YTLPOWR

YTL POWER INTERNATIONAL BHD

368

PBBANK

PUBLIC BANK BHD

368

GENTING

GENTING BHD

354

HIBISCS

HIBISCUS PETROLEUM BHD

347

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

INIX-OR

0.02

0.00

141,839,900

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

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