[MEDIA] YoY TTM 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- -11.34%

YoY- -13.33%

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
TTM Result
Revenue	1,236,363	1,386,099	1,459,505	1,630,443	1,747,048	1,629,179	1,603,885	-4.24%
YoY %	-10.80%	-5.03%	-10.48%	-6.67%	7.23%	1.58%	-	-
Horiz. %	77.09%	86.42%	91.00%	101.66%	108.93%	101.58%	100.00%	-
PBT	-292,005	168,061	99,227	257,447	294,955	276,598	281,829	-
YoY %	-273.75%	69.37%	-61.46%	-12.72%	6.64%	-1.86%	-	-
Horiz. %	-103.61%	59.63%	35.21%	91.35%	104.66%	98.14%	100.00%	-
Tax	862	-49,390	-25,045	-65,344	-74,019	-68,942	-39,315	-
YoY %	101.75%	-97.21%	61.67%	11.72%	-7.36%	-75.36%	-	-
Horiz. %	-2.19%	125.63%	63.70%	166.21%	188.27%	175.36%	100.00%	-
NP	-291,143	118,671	74,182	192,103	220,936	207,656	242,514	-
YoY %	-345.34%	59.97%	-61.38%	-13.05%	6.40%	-14.37%	-	-
Horiz. %	-120.05%	48.93%	30.59%	79.21%	91.10%	85.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-275,735	121,054	75,509	189,801	218,995	205,439	239,301	-
YoY %	-327.78%	60.32%	-60.22%	-13.33%	6.60%	-14.15%	-	-
Horiz. %	-115.23%	50.59%	31.55%	79.31%	91.51%	85.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	29.39%	25.24%	25.38%	25.10%	24.92%	13.95%	-
YoY %	-	16.44%	-0.55%	1.12%	0.72%	78.64%	-	-
Horiz. %	-	210.68%	180.93%	181.94%	179.93%	178.64%	100.00%	-
Total Cost	1,527,506	1,267,428	1,385,323	1,438,340	1,526,112	1,421,523	1,361,371	1.93%
YoY %	20.52%	-8.51%	-3.69%	-5.75%	7.36%	4.42%	-	-
Horiz. %	112.20%	93.10%	101.76%	105.65%	112.10%	104.42%	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	1,640,438	1,576,397	145,583,776	1,378,863	-1.67%
YoY %	-22.63%	0.64%	-2.46%	4.06%	-98.92%	10,458.25%	-	-
Horiz. %	90.35%	116.79%	116.05%	118.97%	114.33%	10,558.25%	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	66,551	99,827	121,630	153,267	107,557	168,796	129,961	-10.54%
YoY %	-33.33%	-17.93%	-20.64%	42.50%	-36.28%	29.88%	-	-
Horiz. %	51.21%	76.81%	93.59%	117.93%	82.76%	129.88%	100.00%	-
Div Payout %	0.00%	82.46%	161.08%	80.75%	49.11%	82.16%	54.31%	-
YoY %	0.00%	-48.81%	99.48%	64.43%	-40.23%	51.28%	-	-
Horiz. %	0.00%	151.83%	296.59%	148.68%	90.43%	151.28%	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	1,640,438	1,576,397	145,583,776	1,378,863	-1.67%
YoY %	-22.63%	0.64%	-2.46%	4.06%	-98.92%	10,458.25%	-	-
Horiz. %	90.35%	116.79%	116.05%	118.97%	114.33%	10,558.25%	100.00%	-
NOSH	1,109,190	1,109,190	1,109,190	1,105,864	1,088,822	1,075,530	1,045,623	0.98%
YoY %	0.00%	0.00%	0.30%	1.57%	1.24%	2.86%	-	-
Horiz. %	106.08%	106.08%	106.08%	105.76%	104.13%	102.86%	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	-23.55%	8.56%	5.08%	11.78%	12.65%	12.75%	15.12%	-
YoY %	-375.12%	68.50%	-56.88%	-6.88%	-0.78%	-15.67%	-	-
Horiz. %	-155.75%	56.61%	33.60%	77.91%	83.66%	84.33%	100.00%	-
ROE	-22.13%	7.52%	4.72%	11.57%	13.89%	0.14%	17.35%	-
YoY %	-394.28%	59.32%	-59.20%	-16.70%	9,821.43%	-99.19%	-	-
Horiz. %	-127.55%	43.34%	27.20%	66.69%	80.06%	0.81%	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	111.47	124.96	131.58	147.44	160.45	151.48	153.39	-5.17%
YoY %	-10.80%	-5.03%	-10.76%	-8.11%	5.92%	-1.25%	-	-
Horiz. %	72.67%	81.47%	85.78%	96.12%	104.60%	98.75%	100.00%	-
EPS	-24.86	10.91	6.81	17.16	20.11	19.10	22.89	-
YoY %	-327.86%	60.21%	-60.31%	-14.67%	5.29%	-16.56%	-	-
Horiz. %	-108.61%	47.66%	29.75%	74.97%	87.85%	83.44%	100.00%	-
DPS	6.00	9.00	11.00	14.00	10.00	15.69	12.43	-11.42%
YoY %	-33.33%	-18.18%	-21.43%	40.00%	-36.27%	26.23%	-	-
Horiz. %	48.27%	72.41%	88.50%	112.63%	80.45%	126.23%	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	111.47	124.96	131.58	146.99	157.51	146.88	144.60	-4.24%
YoY %	-10.80%	-5.03%	-10.48%	-6.68%	7.24%	1.58%	-	-
Horiz. %	77.09%	86.42%	91.00%	101.65%	108.93%	101.58%	100.00%	-
EPS	-24.86	10.91	6.81	17.11	19.74	18.52	21.57	-
YoY %	-327.86%	60.21%	-60.20%	-13.32%	6.59%	-14.14%	-	-
Horiz. %	-115.25%	50.58%	31.57%	79.32%	91.52%	85.86%	100.00%	-
DPS	6.00	9.00	11.00	13.82	9.70	15.22	11.72	-10.54%
YoY %	-33.33%	-18.18%	-20.41%	42.47%	-36.27%	29.86%	-	-
Horiz. %	51.19%	76.79%	93.86%	117.92%	82.76%	129.86%	100.00%	-
NAPS	1.1232	1.4518	1.4426	1.479	1.4212	131.2523	1.2431	-1.67%
YoY %	-22.63%	0.64%	-2.46%	4.07%	-98.92%	10,458.47%	-	-
Horiz. %	90.35%	116.79%	116.05%	118.98%	114.33%	10,558.47%	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	0.84	1.10	1.11	1.75	1.75	1.46	1.89	-12.63%
YoY %	-23.64%	-0.90%	-36.57%	0.00%	19.86%	-22.75%	-	-
Horiz. %	44.44%	58.20%	58.73%	92.59%	92.59%	77.25%	100.00%	-
P/EPS	-3.78	12.64	21.45	15.03	13.92	11.57	12.67	-
YoY %	-129.91%	-41.07%	42.71%	7.97%	20.31%	-8.68%	-	-
Horiz. %	-29.83%	99.76%	169.30%	118.63%	109.87%	91.32%	100.00%	-
EY	-26.45	7.91	4.66	6.65	7.18	8.64	7.89	-
YoY %	-434.39%	69.74%	-29.92%	-7.38%	-16.90%	9.51%	-	-
Horiz. %	-335.23%	100.25%	59.06%	84.28%	91.00%	109.51%	100.00%	-
DY	6.38	6.52	7.53	5.43	3.57	7.10	4.29	6.83%
YoY %	-2.15%	-13.41%	38.67%	52.10%	-49.72%	65.50%	-	-
Horiz. %	148.72%	151.98%	175.52%	126.57%	83.22%	165.50%	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	0.67	1.18	0.87	1.62	1.59	1.62	1.80	-15.17%
YoY %	-43.22%	35.63%	-46.30%	1.89%	-1.85%	-10.00%	-	-
Horiz. %	37.22%	65.56%	48.33%	90.00%	88.33%	90.00%	100.00%	-
P/EPS	-3.00	13.47	16.75	13.93	12.68	12.83	12.06	-
YoY %	-122.27%	-19.58%	20.24%	9.86%	-1.17%	6.38%	-	-
Horiz. %	-24.88%	111.69%	138.89%	115.51%	105.14%	106.38%	100.00%	-
EY	-33.37	7.42	5.97	7.18	7.89	7.80	8.29	-
YoY %	-549.73%	24.29%	-16.85%	-9.00%	1.15%	-5.91%	-	-
Horiz. %	-402.53%	89.51%	72.01%	86.61%	95.17%	94.09%	100.00%	-
DY	8.05	6.12	9.65	5.86	3.92	6.41	4.50	10.16%
YoY %	31.54%	-36.58%	64.68%	49.49%	-38.85%	42.44%	-	-
Horiz. %	178.89%	136.00%	214.44%	130.22%	87.11%	142.44%	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 - 18 April 2024

MQ Trader

MQ Trading Signals

2024-04-18 16:50:00

EMA 5

10 Mins

BUY

2024-04-18 16:40:00

ADX

10 Mins

BUY

2024-04-18 16:40:00

EMA 5

5 Mins

BUY

2024-04-18 16:40:00

ADX

5 Mins

BUY

2024-04-18 16:40:00

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

PTRANS

PERAK TRANSIT BERHAD

411

MPI

MALAYSIAN PACIFIC INDUSTRIES

391

HLIND

HONG LEONG INDUSTRIES BHD

379

YTLPOWR

YTL POWER INTERNATIONAL BHD

330

PBBANK

PUBLIC BANK BHD

256

RHBBANK

RHB BANK BERHAD

231

GENTING

GENTING BHD

230

MAYBANK

MALAYAN BANKING BHD

222

PIE

P.I.E. INDUSTRIAL BHD

217

Daily Stocks

HSI-CVM

0.15

0.00

218,266,500

BORNOIL

0.005

-0.005

177,840,600

HSI-HUE

0.155

-0.01

165,172,700

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.14

-0.005

129,912,000

HSI-CVH

0.23

0.00

90,112,800

EDUSPEC-OR

0.005

0.00

75,002,700

SENDAI

0.405

+0.03

71,633,500

SENDAI-WA

0.21

+0.035

71,394,400

FITTERS

0.045

-0.005

69,048,200

More active Stocks

DLADY

33.22

+0.90

80,100

PIE

5.57

+0.63

12,507,900

CRESNDO

3.90

+0.36

1,973,200

MFCB

4.68

+0.34

2,069,400

CHINHIN

4.58

+0.25

290,800

6.31

+0.16

3,079,200

PIE-CK

0.41

+0.16

1,098,400

F&N

31.40

+0.16

231,400

PIE-CL

0.49

+0.14

1,831,900

AJI

19.18

+0.14

13,700

More gainer Stocks

NVIDIA-C1

4.28

-0.30

36,300

NIKKEI-CE

0.78

-0.29

5,000

ORIENT

6.97

-0.18

1,220,900

LPI

11.78

-0.16

192,100

PANAMY

18.88

-0.16

20,800

ALLIANZ-PA

21.50

-0.16

1,000

HSI-CV6

0.245

-0.155

448,000

NDX-CE

0.185

-0.145

110,100

GREATEC

4.48

-0.14

1,034,000

HENGYUAN

3.00

-0.12

696,100

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