Highlights

[MEDIA] QoQ Annualized Quarter Result on 2010-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 24-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -9.79%    YoY -     656.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,416,756 1,546,643 1,513,829 1,437,238 1,294,688 744,029 700,708 59.97%
  QoQ % -8.40% 2.17% 5.33% 11.01% 74.01% 6.18% -
  Horiz. % 202.19% 220.73% 216.04% 205.11% 184.77% 106.18% 100.00%
PBT 190,244 295,311 287,902 243,182 234,668 275,844 85,628 70.35%
  QoQ % -35.58% 2.57% 18.39% 3.63% -14.93% 222.14% -
  Horiz. % 222.17% 344.88% 336.22% 284.00% 274.06% 322.14% 100.00%
Tax -49,540 -46,285 -73,952 -69,618 -47,168 -23,988 -103,186 -38.71%
  QoQ % -7.03% 37.41% -6.23% -47.60% -96.63% 76.75% -
  Horiz. % 48.01% 44.86% 71.67% 67.47% 45.71% 23.25% 100.00%
NP 140,704 249,026 213,950 173,564 187,500 251,856 -17,558 -
  QoQ % -43.50% 16.39% 23.27% -7.43% -25.55% 1,534.37% -
  Horiz. % -801.34% -1,418.25% -1,218.49% -988.48% -1,067.85% -1,434.37% 100.00%
NP to SH 139,172 242,294 205,458 164,450 182,288 194,800 3,316 1,110.45%
  QoQ % -42.56% 17.93% 24.94% -9.79% -6.42% 5,774.55% -
  Horiz. % 4,196.98% 7,306.82% 6,195.98% 4,959.29% 5,497.23% 5,874.55% 100.00%
Tax Rate 26.04 % 15.67 % 25.69 % 28.63 % 20.10 % 8.70 % 120.51 % -64.02%
  QoQ % 66.18% -39.00% -10.27% 42.44% 131.03% -92.78% -
  Horiz. % 21.61% 13.00% 21.32% 23.76% 16.68% 7.22% 100.00%
Total Cost 1,276,052 1,297,617 1,299,878 1,263,674 1,107,188 492,173 718,266 46.74%
  QoQ % -1.66% -0.17% 2.87% 14.13% 124.96% -31.48% -
  Horiz. % 177.66% 180.66% 180.97% 175.93% 154.15% 68.52% 100.00%
Net Worth 1,315,403 1,201,839 1,145,162 1,061,405 102,375,987 869,351 508,119 88.65%
  QoQ % 9.45% 4.95% 7.89% -98.96% 11,676.13% 71.09% -
  Horiz. % 258.88% 236.53% 225.37% 208.89% 20,148.00% 171.09% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 59,155 52,546 - - 85,862 - -
  QoQ % 0.00% 12.58% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 68.90% 61.20% 0.00% 0.00% 100.00% -
Div Payout % - % 24.41 % 25.58 % - % - % 44.08 % - % -
  QoQ % 0.00% -4.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 55.38% 58.03% 0.00% 0.00% 100.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,315,403 1,201,839 1,145,162 1,061,405 102,375,987 869,351 508,119 88.65%
  QoQ % 9.45% 4.95% 7.89% -98.96% 11,676.13% 71.09% -
  Horiz. % 258.88% 236.53% 225.37% 208.89% 20,148.00% 171.09% 100.00%
NOSH 1,035,505 985,922 985,255 976,543 975,845 857,771 857,586 13.41%
  QoQ % 5.03% 0.07% 0.89% 0.07% 13.77% 0.02% -
  Horiz. % 120.75% 114.96% 114.89% 113.87% 113.79% 100.02% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.93 % 16.10 % 14.13 % 12.08 % 14.48 % 33.85 % -2.51 % -
  QoQ % -38.32% 13.94% 16.97% -16.57% -57.22% 1,448.61% -
  Horiz. % -395.62% -641.43% -562.95% -481.27% -576.89% -1,348.61% 100.00%
ROE 10.58 % 20.16 % 17.94 % 15.49 % 0.18 % 22.41 % 0.65 % 543.36%
  QoQ % -47.52% 12.37% 15.82% 8,505.55% -99.20% 3,347.69% -
  Horiz. % 1,627.69% 3,101.54% 2,760.00% 2,383.08% 27.69% 3,447.69% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 136.82 156.87 153.65 147.18 132.67 86.74 81.71 41.05%
  QoQ % -12.78% 2.10% 4.40% 10.94% 52.95% 6.16% -
  Horiz. % 167.45% 191.98% 188.04% 180.12% 162.37% 106.16% 100.00%
EPS 13.44 24.58 20.85 16.84 18.68 22.71 0.39 961.27%
  QoQ % -45.32% 17.89% 23.81% -9.85% -17.75% 5,723.08% -
  Horiz. % 3,446.15% 6,302.56% 5,346.15% 4,317.95% 4,789.74% 5,823.08% 100.00%
DPS 0.00 6.00 5.33 0.00 0.00 10.01 0.00 -
  QoQ % 0.00% 12.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 59.94% 53.25% 0.00% 0.00% 100.00% -
NAPS 1.2703 1.2190 1.1623 1.0869 104.9100 1.0135 0.5925 66.35%
  QoQ % 4.21% 4.88% 6.94% -98.96% 10,251.26% 71.05% -
  Horiz. % 214.40% 205.74% 196.17% 183.44% 17,706.33% 171.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 127.73 139.44 136.48 129.58 116.72 67.08 63.17 59.97%
  QoQ % -8.40% 2.17% 5.32% 11.02% 74.00% 6.19% -
  Horiz. % 202.20% 220.74% 216.05% 205.13% 184.77% 106.19% 100.00%
EPS 12.55 21.84 18.52 14.83 16.43 17.56 0.30 1,107.82%
  QoQ % -42.54% 17.93% 24.88% -9.74% -6.44% 5,753.33% -
  Horiz. % 4,183.33% 7,280.00% 6,173.33% 4,943.33% 5,476.67% 5,853.33% 100.00%
DPS 0.00 5.33 4.74 0.00 0.00 7.74 0.00 -
  QoQ % 0.00% 12.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 68.86% 61.24% 0.00% 0.00% 100.00% -
NAPS 1.1859 1.0835 1.0324 0.9569 92.2980 0.7838 0.4581 88.64%
  QoQ % 9.45% 4.95% 7.89% -98.96% 11,675.71% 71.10% -
  Horiz. % 258.87% 236.52% 225.37% 208.88% 20,148.00% 171.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.5700 2.6000 2.1600 2.1100 2.1500 1.6700 1.6100 -
P/RPS 1.88 1.66 1.41 1.43 1.62 1.93 1.97 -3.07%
  QoQ % 13.25% 17.73% -1.40% -11.73% -16.06% -2.03% -
  Horiz. % 95.43% 84.26% 71.57% 72.59% 82.23% 97.97% 100.00%
P/EPS 19.12 10.58 10.36 12.53 11.51 7.35 416.38 -87.20%
  QoQ % 80.72% 2.12% -17.32% 8.86% 56.60% -98.23% -
  Horiz. % 4.59% 2.54% 2.49% 3.01% 2.76% 1.77% 100.00%
EY 5.23 9.45 9.65 7.98 8.69 13.60 0.24 681.64%
  QoQ % -44.66% -2.07% 20.93% -8.17% -36.10% 5,566.67% -
  Horiz. % 2,179.17% 3,937.50% 4,020.83% 3,325.00% 3,620.83% 5,666.67% 100.00%
DY 0.00 2.31 2.47 0.00 0.00 5.99 0.00 -
  QoQ % 0.00% -6.48% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 38.56% 41.24% 0.00% 0.00% 100.00% -
P/NAPS 2.02 2.13 1.86 1.94 0.02 1.65 2.72 -18.01%
  QoQ % -5.16% 14.52% -4.12% 9,600.00% -98.79% -39.34% -
  Horiz. % 74.26% 78.31% 68.38% 71.32% 0.74% 60.66% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 12/05/11 23/02/11 16/11/10 24/08/10 19/05/10 24/02/10 26/11/09 -
Price 2.6800 2.3900 2.2200 2.1200 2.0900 1.9100 1.7400 -
P/RPS 1.96 1.52 1.44 1.44 1.58 2.20 2.13 -5.40%
  QoQ % 28.95% 5.56% 0.00% -8.86% -28.18% 3.29% -
  Horiz. % 92.02% 71.36% 67.61% 67.61% 74.18% 103.29% 100.00%
P/EPS 19.94 9.73 10.65 12.59 11.19 8.41 450.00 -87.50%
  QoQ % 104.93% -8.64% -15.41% 12.51% 33.06% -98.13% -
  Horiz. % 4.43% 2.16% 2.37% 2.80% 2.49% 1.87% 100.00%
EY 5.01 10.28 9.39 7.94 8.94 11.89 0.22 704.95%
  QoQ % -51.26% 9.48% 18.26% -11.19% -24.81% 5,304.55% -
  Horiz. % 2,277.27% 4,672.73% 4,268.18% 3,609.09% 4,063.64% 5,404.55% 100.00%
DY 0.00 2.51 2.40 0.00 0.00 5.24 0.00 -
  QoQ % 0.00% 4.58% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 47.90% 45.80% 0.00% 0.00% 100.00% -
P/NAPS 2.11 1.96 1.91 1.95 0.02 1.88 2.94 -19.86%
  QoQ % 7.65% 2.62% -2.05% 9,650.00% -98.94% -36.05% -
  Horiz. % 71.77% 66.67% 64.97% 66.33% 0.68% 63.95% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

250  293  525  1206 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.36-0.15 
 HSI-H8K 0.16+0.05 
 TDM 0.32+0.02 
 SUPERMX 1.44+0.13 
 HUBLINE 0.05+0.005 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers