[MEDIA] YoY TTM 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- -11.24%

YoY- -24.76%

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
TTM Result
Revenue	1,208,117	1,337,491	1,445,275	1,570,764	1,749,114	1,648,922	1,604,600	-4.61%
YoY %	-9.67%	-7.46%	-7.99%	-10.20%	6.08%	2.76%	-	-
Horiz. %	75.29%	83.35%	90.07%	97.89%	109.01%	102.76%	100.00%	-
PBT	-281,597	-5,304	103,547	228,796	301,758	282,572	260,209	-
YoY %	-5,209.14%	-105.12%	-54.74%	-24.18%	6.79%	8.59%	-	-
Horiz. %	-108.22%	-2.04%	39.79%	87.93%	115.97%	108.59%	100.00%	-
Tax	-1,461	-34,387	-26,843	-58,195	-75,656	-70,100	-37,278	-41.68%
YoY %	95.75%	-28.10%	53.87%	23.08%	-7.93%	-88.05%	-	-
Horiz. %	3.92%	92.24%	72.01%	156.11%	202.95%	188.05%	100.00%	-
NP	-283,058	-39,691	76,704	170,601	226,102	212,472	222,931	-
YoY %	-613.15%	-151.75%	-55.04%	-24.55%	6.41%	-4.69%	-	-
Horiz. %	-126.97%	-17.80%	34.41%	76.53%	101.42%	95.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-267,463	-32,466	77,496	168,461	223,890	210,688	220,804	-
YoY %	-723.82%	-141.89%	-54.00%	-24.76%	6.27%	-4.58%	-	-
Horiz. %	-121.13%	-14.70%	35.10%	76.29%	101.40%	95.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	25.92%	25.44%	25.07%	24.81%	14.33%	-
YoY %	-	-	1.89%	1.48%	1.05%	73.13%	-	-
Horiz. %	-	-	180.88%	177.53%	174.95%	173.13%	100.00%	-
Total Cost	1,491,175	1,377,182	1,368,571	1,400,163	1,523,012	1,436,450	1,381,669	1.27%
YoY %	8.28%	0.63%	-2.26%	-8.07%	6.03%	3.96%	-	-
Horiz. %	107.93%	99.68%	99.05%	101.34%	110.23%	103.96%	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	1,647,072	1,611,581	142,875,228	1,350,479	-2.71%
YoY %	-22.58%	-8.21%	-2.19%	2.20%	-98.87%	10,479.60%	-	-
Horiz. %	84.77%	109.50%	119.29%	121.96%	119.33%	10,579.60%	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	44,367	99,827	110,691	153,649	108,036	117,007	174,577	-20.39%
YoY %	-55.56%	-9.81%	-27.96%	42.22%	-7.67%	-32.98%	-	-
Horiz. %	25.41%	57.18%	63.41%	88.01%	61.88%	67.02%	100.00%	-
Div Payout %	0.00%	0.00%	142.84%	91.21%	48.25%	55.54%	79.06%	-
YoY %	0.00%	0.00%	56.61%	89.04%	-13.13%	-29.75%	-	-
Horiz. %	0.00%	0.00%	180.67%	115.37%	61.03%	70.25%	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	1,647,072	1,611,581	142,875,228	1,350,479	-2.71%
YoY %	-22.58%	-8.21%	-2.19%	2.20%	-98.87%	10,479.60%	-	-
Horiz. %	84.77%	109.50%	119.29%	121.96%	119.33%	10,579.60%	100.00%	-
NOSH	1,109,190	1,109,190	1,109,190	1,104,083	1,091,340	1,075,381	1,050,629	0.90%
YoY %	0.00%	0.00%	0.46%	1.17%	1.48%	2.36%	-	-
Horiz. %	105.57%	105.57%	105.57%	105.09%	103.87%	102.36%	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	-23.43%	-2.97%	5.31%	10.86%	12.93%	12.89%	13.89%	-
YoY %	-688.89%	-155.93%	-51.10%	-16.01%	0.31%	-7.20%	-	-
Horiz. %	-168.68%	-21.38%	38.23%	78.19%	93.09%	92.80%	100.00%	-
ROE	-23.36%	-2.20%	4.81%	10.23%	13.89%	0.15%	16.35%	-
YoY %	-961.82%	-145.74%	-52.98%	-26.35%	9,160.00%	-99.08%	-	-
Horiz. %	-142.87%	-13.46%	29.42%	62.57%	84.95%	0.92%	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	108.92	120.58	130.30	142.27	160.27	153.33	152.73	-5.47%
YoY %	-9.67%	-7.46%	-8.41%	-11.23%	4.53%	0.39%	-	-
Horiz. %	71.32%	78.95%	85.31%	93.15%	104.94%	100.39%	100.00%	-
EPS	-24.11	-2.93	6.99	15.26	20.52	19.59	21.02	-
YoY %	-722.87%	-141.92%	-54.19%	-25.63%	4.75%	-6.80%	-	-
Horiz. %	-114.70%	-13.94%	33.25%	72.60%	97.62%	93.20%	100.00%	-
DPS	4.00	9.00	10.00	14.00	10.00	10.88	16.62	-21.11%
YoY %	-55.56%	-10.00%	-28.57%	40.00%	-8.09%	-34.54%	-	-
Horiz. %	24.07%	54.15%	60.17%	84.24%	60.17%	65.46%	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	108.92	120.58	130.30	141.61	157.69	148.66	144.66	-4.61%
YoY %	-9.67%	-7.46%	-7.99%	-10.20%	6.07%	2.77%	-	-
Horiz. %	75.29%	83.35%	90.07%	97.89%	109.01%	102.77%	100.00%	-
EPS	-24.11	-2.93	6.99	15.19	20.18	18.99	19.91	-
YoY %	-722.87%	-141.92%	-53.98%	-24.73%	6.27%	-4.62%	-	-
Horiz. %	-121.09%	-14.72%	35.11%	76.29%	101.36%	95.38%	100.00%	-
DPS	4.00	9.00	10.00	13.85	9.74	10.55	15.74	-20.39%
YoY %	-55.56%	-10.00%	-27.80%	42.20%	-7.68%	-32.97%	-	-
Horiz. %	25.41%	57.18%	63.53%	87.99%	61.88%	67.03%	100.00%	-
NAPS	1.0321	1.3332	1.4524	1.4849	1.4529	128.8104	1.2175	-2.71%
YoY %	-22.58%	-8.21%	-2.19%	2.20%	-98.87%	10,479.91%	-	-
Horiz. %	84.77%	109.50%	119.29%	121.96%	119.33%	10,579.91%	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	0.74	1.09	0.92	1.57	1.69	1.52	1.44	-10.49%
YoY %	-32.11%	18.48%	-41.40%	-7.10%	11.18%	5.56%	-	-
Horiz. %	51.39%	75.69%	63.89%	109.03%	117.36%	105.56%	100.00%	-
P/EPS	-3.34	-45.10	17.18	14.62	13.21	11.89	10.47	-
YoY %	92.59%	-362.51%	17.51%	10.67%	11.10%	13.56%	-	-
Horiz. %	-31.90%	-430.75%	164.09%	139.64%	126.17%	113.56%	100.00%	-
EY	-29.95	-2.22	5.82	6.84	7.57	8.41	9.55	-
YoY %	-1,249.10%	-138.14%	-14.91%	-9.64%	-9.99%	-11.94%	-	-
Horiz. %	-313.61%	-23.25%	60.94%	71.62%	79.27%	88.06%	100.00%	-
DY	4.97	6.82	8.33	6.28	3.69	4.67	7.55	-6.72%
YoY %	-27.13%	-18.13%	32.64%	70.19%	-20.99%	-38.15%	-	-
Horiz. %	65.83%	90.33%	110.33%	83.18%	48.87%	61.85%	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	0.64	1.00	1.03	1.34	1.67	1.59	1.70	-15.01%
YoY %	-36.00%	-2.91%	-23.13%	-19.76%	5.03%	-6.47%	-	-
Horiz. %	37.65%	58.82%	60.59%	78.82%	98.24%	93.53%	100.00%	-
P/EPS	-2.88	-41.34	19.18	12.52	13.01	12.45	12.37	-
YoY %	93.03%	-315.54%	53.19%	-3.77%	4.50%	0.65%	-	-
Horiz. %	-23.28%	-334.20%	155.05%	101.21%	105.17%	100.65%	100.00%	-
EY	-34.70	-2.42	5.21	7.99	7.68	8.03	8.08	-
YoY %	-1,333.88%	-146.45%	-34.79%	4.04%	-4.36%	-0.62%	-	-
Horiz. %	-429.46%	-29.95%	64.48%	98.89%	95.05%	99.38%	100.00%	-
DY	5.76	7.44	7.46	7.33	3.75	4.46	6.39	-1.71%
YoY %	-22.58%	-0.27%	1.77%	95.47%	-15.92%	-30.20%	-	-
Horiz. %	90.14%	116.43%	116.74%	114.71%	58.69%	69.80%	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 - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 15:00:00

EMA 5

30 Mins

SELL

2024-04-25 14:45:00

EMA 5

5 Mins

SELL

2024-04-25 14:45:00

ADX

5 Mins

SELL

2024-04-25 14:45:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-25 14:45:00

TURTLE SYSTEM 55

5 Mins

SELL

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

410

HLIND

HONG LEONG INDUSTRIES BHD

384

PTRANS

PERAK TRANSIT BERHAD

383

YTLPOWR

YTL POWER INTERNATIONAL BHD

303

SAPNRG

SAPURA ENERGY BERHAD

243

DNEX

DAGANG NEXCHANGE BERHAD

226

MYEG

MY E.G. SERVICES BHD

220

GENTING

GENTING BHD

213

GENM

GENTING MALAYSIA BERHAD

184

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CVW

0.25

+0.02

131,494,600

SAPNRG

0.045

0.00

124,101,700

ICONIC-WA

0.025

+0.005

118,803,200

BJCORP

0.295

+0.01

117,558,500

HSI-HUS

0.125

-0.015

105,603,900

HSI-HSZ

0.28

-0.03

96,692,300

INGENIEU

0.115

-0.015

93,899,000

EKOVEST

0.45

-0.01

76,041,400

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

127.00

+0.70

93,700

HEIM

23.36

+0.36

131,400

UTDPLT

26.38

+0.28

487,100

CRESNDO

3.88

+0.27

1,425,700

KLCC

7.70

+0.16

132,900

HSI-CVX

0.885

+0.155

2,000

AHEALTH

3.20

+0.10

470,900

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

TAS

0.675

+0.09

16,755,700

More gainer Stocks

HSI-HS9

0.92

-0.39

2,000

MPI

29.94

-0.28

84,400

ALLIANZ

20.90

-0.22

35,100

ORIENT

6.97

-0.18

1,220,900

AMLEX

0.25

-0.18

90,200

GESHEN

3.77

-0.18

36,700

PIE

5.86

-0.17

1,151,200

NVIDIA-C1

4.09

-0.17

35,600

AJI

19.22

-0.16

26,000

HSI-HUT

0.48

-0.155

25,000

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