[MEDIA] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
13-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 232.71%
YoY- -0.03%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 623,038 600,969 653,614 695,208 742,684 832,110 782,907 -3.73%
PBT 9,682 -174,963 51,133 83,140 85,355 117,889 105,879 -32.86%
Tax -980 -4,784 -9,520 -21,490 -21,264 -29,485 -27,099 -42.47%
NP 8,702 -179,747 41,613 61,650 64,091 88,404 78,780 -30.72%
-
NP to SH 10,126 -171,374 45,163 62,826 62,846 87,210 77,527 -28.75%
-
Tax Rate 10.12% - 18.62% 25.85% 24.91% 25.01% 25.59% -
Total Cost 614,336 780,716 612,001 633,558 678,593 743,706 704,127 -2.24%
-
Net Worth 776,765 1,245,842 1,610,322 1,600,117 1,638,413 1,578,283 145,648,110 -58.18%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 22,183 33,275 33,134 32,703 32,280 -
Div Payout % - - 49.12% 52.96% 52.72% 37.50% 41.64% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 776,765 1,245,842 1,610,322 1,600,117 1,638,413 1,578,283 145,648,110 -58.18%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,104,499 1,090,125 1,076,005 0.50%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 1.40% -29.91% 6.37% 8.87% 8.63% 10.62% 10.06% -
ROE 1.30% -13.76% 2.80% 3.93% 3.84% 5.53% 0.05% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 56.17 54.18 58.93 62.68 67.24 76.33 72.76 -4.21%
EPS 0.91 -15.45 4.07 5.66 5.69 8.00 7.20 -29.14%
DPS 0.00 0.00 2.00 3.00 3.00 3.00 3.00 -
NAPS 0.7003 1.1232 1.4518 1.4426 1.4834 1.4478 135.36 -58.39%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 56.97 54.96 59.77 63.57 67.92 76.09 71.59 -3.73%
EPS 0.93 -15.67 4.13 5.75 5.75 7.98 7.09 -28.70%
DPS 0.00 0.00 2.03 3.04 3.03 2.99 2.95 -
NAPS 0.7103 1.1393 1.4726 1.4633 1.4983 1.4433 133.1909 -58.18%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.48 0.94 1.38 1.46 2.58 2.80 2.21 -
P/RPS 0.85 1.73 2.34 2.33 3.84 3.67 3.04 -19.12%
P/EPS 52.58 -6.08 33.89 25.78 45.34 35.00 30.67 9.39%
EY 1.90 -16.44 2.95 3.88 2.21 2.86 3.26 -8.60%
DY 0.00 0.00 1.45 2.05 1.16 1.07 1.36 -
P/NAPS 0.69 0.84 0.95 1.01 1.74 1.93 0.02 80.37%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 14/08/17 11/08/16 13/08/15 14/08/14 28/08/13 14/08/12 -
Price 0.41 0.745 1.47 1.14 2.39 2.55 2.45 -
P/RPS 0.73 1.38 2.49 1.82 3.55 3.34 3.37 -22.49%
P/EPS 44.91 -4.82 36.10 20.13 42.00 31.88 34.00 4.74%
EY 2.23 -20.74 2.77 4.97 2.38 3.14 2.94 -4.50%
DY 0.00 0.00 1.36 2.63 1.26 1.18 1.22 -
P/NAPS 0.59 0.66 1.01 0.79 1.61 1.76 0.02 75.73%

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
Post a Comment