[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	54.96	59.77	63.57	67.92	76.09	71.59	70.95	-4.16%
YoY %	-8.05%	-5.98%	-6.40%	-10.74%	6.29%	0.90%	-	-
Horiz. %	77.46%	84.24%	89.60%	95.73%	107.24%	100.90%	100.00%	-
EPS	-15.67	4.13	5.75	5.75	7.98	7.09	7.25	-
YoY %	-479.42%	-28.17%	0.00%	-27.94%	12.55%	-2.21%	-	-
Horiz. %	-216.14%	56.97%	79.31%	79.31%	110.07%	97.79%	100.00%	-
DPS	0.00	2.03	3.04	3.03	2.99	2.95	0.00	-
YoY %	0.00%	-33.22%	0.33%	1.34%	1.36%	0.00%	-	-
Horiz. %	0.00%	68.81%	103.05%	102.71%	101.36%	100.00%	-	-
NAPS	1.1393	1.4726	1.4633	1.4983	1.4433	133.1909	1.2605	-1.66%
YoY %	-22.63%	0.64%	-2.34%	3.81%	-98.92%	10,466.51%	-	-
Horiz. %	90.38%	116.83%	116.09%	118.87%	114.50%	10,566.51%	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 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