[MEDIA] YoY TTM Result on 31-Mar-2014 [#1]

Stock

[MEDIA] MEDIA PRIMA BHD

Announcement Date

08-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- -0.04%

YoY- -0.73%

Quarter Report

MPB Bursa Q1 2014 .pdf

Latest QR

Upcoming QR

MEDIA's Result

MEDIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	1,257,145	1,402,367	1,482,266	1,708,137	1,728,397	1,603,228	1,577,160	-3.70%
YoY %	-10.36%	-5.39%	-13.22%	-1.17%	7.81%	1.65%	-	-
Horiz. %	79.71%	88.92%	93.98%	108.30%	109.59%	101.65%	100.00%	-
PBT	-126,561	195,556	90,879	289,706	290,863	259,991	284,205	-
YoY %	-164.72%	115.18%	-68.63%	-0.40%	11.87%	-8.52%	-	-
Horiz. %	-44.53%	68.81%	31.98%	101.94%	102.34%	91.48%	100.00%	-
Tax	-1,823	-58,958	-22,468	-73,508	-73,173	-64,619	-46,878	-41.76%
YoY %	96.91%	-162.41%	69.43%	-0.46%	-13.24%	-37.85%	-	-
Horiz. %	3.89%	125.77%	47.93%	156.81%	156.09%	137.85%	100.00%	-
NP	-128,384	136,598	68,411	216,198	217,690	195,372	237,327	-
YoY %	-193.99%	99.67%	-68.36%	-0.69%	11.42%	-17.68%	-	-
Horiz. %	-54.10%	57.56%	28.83%	91.10%	91.73%	82.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-114,909	137,081	67,395	214,074	215,653	193,117	231,515	-
YoY %	-183.83%	103.40%	-68.52%	-0.73%	11.67%	-16.59%	-	-
Horiz. %	-49.63%	59.21%	29.11%	92.47%	93.15%	83.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	30.15%	24.72%	25.37%	25.16%	24.85%	16.49%	-
YoY %	-	21.97%	-2.56%	0.83%	1.25%	50.70%	-	-
Horiz. %	-	182.84%	149.91%	153.85%	152.58%	150.70%	100.00%	-
Total Cost	1,385,529	1,265,769	1,413,855	1,491,939	1,510,707	1,407,856	1,339,833	0.56%
YoY %	9.46%	-10.47%	-5.23%	-1.24%	7.31%	5.08%	-	-
Horiz. %	103.41%	94.47%	105.52%	111.35%	112.75%	105.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,423,091	1,637,941	1,611,653	1,654,592	1,582,506	1,392,420	1,315,403	1.31%
YoY %	-13.12%	1.63%	-2.60%	4.56%	13.65%	5.86%	-	-
Horiz. %	108.19%	124.52%	122.52%	125.79%	120.31%	105.86%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	88,735	110,919	121,530	152,756	139,823	167,898	98,592	-1.73%
YoY %	-20.00%	-8.73%	-20.44%	9.25%	-16.72%	70.30%	-	-
Horiz. %	90.00%	112.50%	123.27%	154.94%	141.82%	170.30%	100.00%	-
Div Payout %	0.00%	80.91%	180.33%	71.36%	64.84%	86.94%	42.59%	-
YoY %	0.00%	-55.13%	152.70%	10.06%	-25.42%	104.13%	-	-
Horiz. %	0.00%	189.97%	423.41%	167.55%	152.24%	204.13%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	1,423,091	1,637,941	1,611,653	1,654,592	1,582,506	1,392,420	1,315,403	1.31%
YoY %	-13.12%	1.63%	-2.60%	4.56%	13.65%	5.86%	-	-
Horiz. %	108.19%	124.52%	122.52%	125.79%	120.31%	105.86%	100.00%	-
NOSH	1,109,190	1,109,190	1,109,190	1,102,693	1,084,280	1,071,752	1,035,505	1.15%
YoY %	0.00%	0.00%	0.59%	1.70%	1.17%	3.50%	-	-
Horiz. %	107.12%	107.12%	107.12%	106.49%	104.71%	103.50%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	-10.21%	9.74%	4.62%	12.66%	12.59%	12.19%	15.05%	-
YoY %	-204.83%	110.82%	-63.51%	0.56%	3.28%	-19.00%	-	-
Horiz. %	-67.84%	64.72%	30.70%	84.12%	83.65%	81.00%	100.00%	-
ROE	-8.07%	8.37%	4.18%	12.94%	13.63%	13.87%	17.60%	-
YoY %	-196.42%	100.24%	-67.70%	-5.06%	-1.73%	-21.19%	-	-
Horiz. %	-45.85%	47.56%	23.75%	73.52%	77.44%	78.81%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	113.34	126.43	133.63	154.91	159.41	149.59	152.31	-4.80%
YoY %	-10.35%	-5.39%	-13.74%	-2.82%	6.56%	-1.79%	-	-
Horiz. %	74.41%	83.01%	87.74%	101.71%	104.66%	98.21%	100.00%	-
EPS	-10.36	12.36	6.08	19.41	19.89	18.02	22.36	-
YoY %	-183.82%	103.29%	-68.68%	-2.41%	10.38%	-19.41%	-	-
Horiz. %	-46.33%	55.28%	27.19%	86.81%	88.95%	80.59%	100.00%	-
DPS	8.00	10.00	11.00	14.00	13.00	15.67	9.52	-2.85%
YoY %	-20.00%	-9.09%	-21.43%	7.69%	-17.04%	64.60%	-	-
Horiz. %	84.03%	105.04%	115.55%	147.06%	136.55%	164.60%	100.00%	-
NAPS	1.283	1.4767	1.453	1.5005	1.4595	1.2992	1.2703	0.16%
YoY %	-13.12%	1.63%	-3.17%	2.81%	12.34%	2.28%	-	-
Horiz. %	101.00%	116.25%	114.38%	118.12%	114.89%	102.28%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,102,693
RPS	114.96	128.24	135.55	156.20	158.06	146.61	144.23	-3.70%
YoY %	-10.36%	-5.39%	-13.22%	-1.18%	7.81%	1.65%	-	-
Horiz. %	79.71%	88.91%	93.98%	108.30%	109.59%	101.65%	100.00%	-
EPS	-10.51	12.54	6.16	19.58	19.72	17.66	21.17	-
YoY %	-183.81%	103.57%	-68.54%	-0.71%	11.66%	-16.58%	-	-
Horiz. %	-49.65%	59.23%	29.10%	92.49%	93.15%	83.42%	100.00%	-
DPS	8.11	10.14	11.11	13.97	12.79	15.35	9.02	-1.75%
YoY %	-20.02%	-8.73%	-20.47%	9.23%	-16.68%	70.18%	-	-
Horiz. %	89.91%	112.42%	123.17%	154.88%	141.80%	170.18%	100.00%	-
NAPS	1.3014	1.4978	1.4738	1.5131	1.4472	1.2733	1.2029	1.31%
YoY %	-13.11%	1.63%	-2.60%	4.55%	13.66%	5.85%	-	-
Horiz. %	108.19%	124.52%	122.52%	125.79%	120.31%	105.85%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	1.15	1.46	1.70	2.36	2.40	2.68	2.57	-
P/RPS	1.01	1.15	1.27	1.52	1.51	1.79	1.69	-8.21%
YoY %	-12.17%	-9.45%	-16.45%	0.66%	-15.64%	5.92%	-	-
Horiz. %	59.76%	68.05%	75.15%	89.94%	89.35%	105.92%	100.00%	-
P/EPS	-11.10	11.81	27.98	12.16	12.07	14.87	11.49	-
YoY %	-193.99%	-57.79%	130.10%	0.75%	-18.83%	29.42%	-	-
Horiz. %	-96.61%	102.79%	243.52%	105.83%	105.05%	129.42%	100.00%	-
EY	-9.01	8.46	3.57	8.23	8.29	6.72	8.70	-
YoY %	-206.50%	136.97%	-56.62%	-0.72%	23.36%	-22.76%	-	-
Horiz. %	-103.56%	97.24%	41.03%	94.60%	95.29%	77.24%	100.00%	-
DY	6.96	6.85	6.47	5.93	5.42	5.85	3.70	11.09%
YoY %	1.61%	5.87%	9.11%	9.41%	-7.35%	58.11%	-	-
Horiz. %	188.11%	185.14%	174.86%	160.27%	146.49%	158.11%	100.00%	-
P/NAPS	0.90	0.99	1.17	1.57	1.64	2.06	2.02	-12.59%
YoY %	-9.09%	-15.38%	-25.48%	-4.27%	-20.39%	1.98%	-	-
Horiz. %	44.55%	49.01%	57.92%	77.72%	81.19%	101.98%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	29/05/17	12/05/16	14/05/15	08/05/14	07/05/13	16/05/12	12/05/11	-
Price	1.11	1.42	1.67	2.45	2.62	2.40	2.68	-
P/RPS	0.98	1.12	1.25	1.58	1.64	1.60	1.76	-9.28%
YoY %	-12.50%	-10.40%	-20.89%	-3.66%	2.50%	-9.09%	-	-
Horiz. %	55.68%	63.64%	71.02%	89.77%	93.18%	90.91%	100.00%	-
P/EPS	-10.71	11.49	27.48	12.62	13.17	13.32	11.99	-
YoY %	-193.21%	-58.19%	117.75%	-4.18%	-1.13%	11.09%	-	-
Horiz. %	-89.32%	95.83%	229.19%	105.25%	109.84%	111.09%	100.00%	-
EY	-9.33	8.70	3.64	7.92	7.59	7.51	8.34	-
YoY %	-207.24%	139.01%	-54.04%	4.35%	1.07%	-9.95%	-	-
Horiz. %	-111.87%	104.32%	43.65%	94.96%	91.01%	90.05%	100.00%	-
DY	7.21	7.04	6.59	5.71	4.96	6.53	3.55	12.52%
YoY %	2.41%	6.83%	15.41%	15.12%	-24.04%	83.94%	-	-
Horiz. %	203.10%	198.31%	185.63%	160.85%	139.72%	183.94%	100.00%	-
P/NAPS	0.87	0.96	1.15	1.63	1.80	1.85	2.11	-13.71%
YoY %	-9.38%	-16.52%	-29.45%	-9.44%	-2.70%	-12.32%	-	-
Horiz. %	41.23%	45.50%	54.50%	77.25%	85.31%	87.68%	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