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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS