Highlights

[MEDIA] QoQ Annualized Quarter Result on 2009-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     5,774.55%    YoY -     126.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,513,829 1,437,238 1,294,688 744,029 700,708 638,358 564,708 92.86%
  QoQ % 5.33% 11.01% 74.01% 6.18% 9.77% 13.04% -
  Horiz. % 268.07% 254.51% 229.27% 131.75% 124.08% 113.04% 100.00%
PBT 287,902 243,182 234,668 275,844 85,628 29,156 -37,436 -
  QoQ % 18.39% 3.63% -14.93% 222.14% 193.69% 177.88% -
  Horiz. % -769.05% -649.59% -626.85% -736.84% -228.73% -77.88% 100.00%
Tax -73,952 -69,618 -47,168 -23,988 -103,186 -78,252 153,160 -
  QoQ % -6.23% -47.60% -96.63% 76.75% -31.86% -151.09% -
  Horiz. % -48.28% -45.45% -30.80% -15.66% -67.37% -51.09% 100.00%
NP 213,950 173,564 187,500 251,856 -17,558 -49,096 115,724 50.58%
  QoQ % 23.27% -7.43% -25.55% 1,534.37% 64.24% -142.43% -
  Horiz. % 184.88% 149.98% 162.02% 217.64% -15.17% -42.43% 100.00%
NP to SH 205,458 164,450 182,288 194,800 3,316 -29,550 -92,924 -
  QoQ % 24.94% -9.79% -6.42% 5,774.55% 111.22% 68.20% -
  Horiz. % -221.10% -176.97% -196.17% -209.63% -3.57% 31.80% 100.00%
Tax Rate 25.69 % 28.63 % 20.10 % 8.70 % 120.51 % 268.39 % - % -
  QoQ % -10.27% 42.44% 131.03% -92.78% -55.10% 0.00% -
  Horiz. % 9.57% 10.67% 7.49% 3.24% 44.90% 100.00% -
Total Cost 1,299,878 1,263,674 1,107,188 492,173 718,266 687,454 448,984 103.00%
  QoQ % 2.87% 14.13% 124.96% -31.48% 4.48% 53.11% -
  Horiz. % 289.52% 281.45% 246.60% 109.62% 159.98% 153.11% 100.00%
Net Worth 1,145,162 1,061,405 102,375,987 869,351 508,119 530,704 1,227,437 -4.52%
  QoQ % 7.89% -98.96% 11,676.13% 71.09% -4.26% -56.76% -
  Horiz. % 93.30% 86.47% 8,340.62% 70.83% 41.40% 43.24% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 52,546 - - 85,862 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.20% 0.00% 0.00% 100.00% - - -
Div Payout % 25.58 % - % - % 44.08 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.03% 0.00% 0.00% 100.00% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,145,162 1,061,405 102,375,987 869,351 508,119 530,704 1,227,437 -4.52%
  QoQ % 7.89% -98.96% 11,676.13% 71.09% -4.26% -56.76% -
  Horiz. % 93.30% 86.47% 8,340.62% 70.83% 41.40% 43.24% 100.00%
NOSH 985,255 976,543 975,845 857,771 857,586 854,046 2,002,672 -37.65%
  QoQ % 0.89% 0.07% 13.77% 0.02% 0.41% -57.35% -
  Horiz. % 49.20% 48.76% 48.73% 42.83% 42.82% 42.65% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.13 % 12.08 % 14.48 % 33.85 % -2.51 % -7.69 % 20.49 % -21.93%
  QoQ % 16.97% -16.57% -57.22% 1,448.61% 67.36% -137.53% -
  Horiz. % 68.96% 58.96% 70.67% 165.20% -12.25% -37.53% 100.00%
ROE 17.94 % 15.49 % 0.18 % 22.41 % 0.65 % -5.57 % -7.57 % -
  QoQ % 15.82% 8,505.55% -99.20% 3,347.69% 111.67% 26.42% -
  Horiz. % -236.99% -204.62% -2.38% -296.04% -8.59% 73.58% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 153.65 147.18 132.67 86.74 81.71 74.75 28.20 209.32%
  QoQ % 4.40% 10.94% 52.95% 6.16% 9.31% 165.07% -
  Horiz. % 544.86% 521.91% 470.46% 307.59% 289.75% 265.07% 100.00%
EPS 20.85 16.84 18.68 22.71 0.39 -3.46 -10.88 -
  QoQ % 23.81% -9.85% -17.75% 5,723.08% 111.27% 68.20% -
  Horiz. % -191.64% -154.78% -171.69% -208.73% -3.58% 31.80% 100.00%
DPS 5.33 0.00 0.00 10.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.25% 0.00% 0.00% 100.00% - - -
NAPS 1.1623 1.0869 104.9100 1.0135 0.5925 0.6214 0.6129 53.15%
  QoQ % 6.94% -98.96% 10,251.26% 71.05% -4.65% 1.39% -
  Horiz. % 189.64% 177.34% 17,116.98% 165.36% 96.67% 101.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 136.48 129.58 116.72 67.08 63.17 57.55 50.91 92.86%
  QoQ % 5.32% 11.02% 74.00% 6.19% 9.77% 13.04% -
  Horiz. % 268.08% 254.53% 229.27% 131.76% 124.08% 113.04% 100.00%
EPS 18.52 14.83 16.43 17.56 0.30 -2.66 -8.38 -
  QoQ % 24.88% -9.74% -6.44% 5,753.33% 111.28% 68.26% -
  Horiz. % -221.00% -176.97% -196.06% -209.55% -3.58% 31.74% 100.00%
DPS 4.74 0.00 0.00 7.74 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.24% 0.00% 0.00% 100.00% - - -
NAPS 1.0324 0.9569 92.2980 0.7838 0.4581 0.4785 1.1066 -4.52%
  QoQ % 7.89% -98.96% 11,675.71% 71.10% -4.26% -56.76% -
  Horiz. % 93.29% 86.47% 8,340.68% 70.83% 41.40% 43.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.1600 2.1100 2.1500 1.6700 1.6100 1.2100 0.9800 -
P/RPS 1.41 1.43 1.62 1.93 1.97 1.62 3.48 -45.21%
  QoQ % -1.40% -11.73% -16.06% -2.03% 21.60% -53.45% -
  Horiz. % 40.52% 41.09% 46.55% 55.46% 56.61% 46.55% 100.00%
P/EPS 10.36 12.53 11.51 7.35 416.38 -34.97 -21.12 -
  QoQ % -17.32% 8.86% 56.60% -98.23% 1,290.68% -65.58% -
  Horiz. % -49.05% -59.33% -54.50% -34.80% -1,971.50% 165.58% 100.00%
EY 9.65 7.98 8.69 13.60 0.24 -2.86 -4.73 -
  QoQ % 20.93% -8.17% -36.10% 5,566.67% 108.39% 39.53% -
  Horiz. % -204.02% -168.71% -183.72% -287.53% -5.07% 60.47% 100.00%
DY 2.47 0.00 0.00 5.99 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.24% 0.00% 0.00% 100.00% - - -
P/NAPS 1.86 1.94 0.02 1.65 2.72 1.95 1.60 10.55%
  QoQ % -4.12% 9,600.00% -98.79% -39.34% 39.49% 21.88% -
  Horiz. % 116.25% 121.25% 1.25% 103.12% 170.00% 121.88% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 24/08/10 19/05/10 24/02/10 26/11/09 28/08/09 15/05/09 -
Price 2.2200 2.1200 2.0900 1.9100 1.7400 1.4800 1.3400 -
P/RPS 1.44 1.44 1.58 2.20 2.13 1.98 4.75 -54.84%
  QoQ % 0.00% -8.86% -28.18% 3.29% 7.58% -58.32% -
  Horiz. % 30.32% 30.32% 33.26% 46.32% 44.84% 41.68% 100.00%
P/EPS 10.65 12.59 11.19 8.41 450.00 -42.77 -28.88 -
  QoQ % -15.41% 12.51% 33.06% -98.13% 1,152.14% -48.10% -
  Horiz. % -36.88% -43.59% -38.75% -29.12% -1,558.17% 148.10% 100.00%
EY 9.39 7.94 8.94 11.89 0.22 -2.34 -3.46 -
  QoQ % 18.26% -11.19% -24.81% 5,304.55% 109.40% 32.37% -
  Horiz. % -271.39% -229.48% -258.38% -343.64% -6.36% 67.63% 100.00%
DY 2.40 0.00 0.00 5.24 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.80% 0.00% 0.00% 100.00% - - -
P/NAPS 1.91 1.95 0.02 1.88 2.94 2.38 2.19 -8.71%
  QoQ % -2.05% 9,650.00% -98.94% -36.05% 23.53% 8.68% -
  Horiz. % 87.21% 89.04% 0.91% 85.84% 134.25% 108.68% 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 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers