Highlights

[MEDIA] QoQ Annualized Quarter Result on 2010-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 23-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     17.93%    YoY -     24.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,591,105 1,551,722 1,416,756 1,546,643 1,513,829 1,437,238 1,294,688 14.72%
  QoQ % 2.54% 9.53% -8.40% 2.17% 5.33% 11.01% -
  Horiz. % 122.89% 119.85% 109.43% 119.46% 116.93% 111.01% 100.00%
PBT 241,100 216,218 190,244 295,311 287,902 243,182 234,668 1.82%
  QoQ % 11.51% 13.65% -35.58% 2.57% 18.39% 3.63% -
  Horiz. % 102.74% 92.14% 81.07% 125.84% 122.69% 103.63% 100.00%
Tax -61,942 -55,678 -49,540 -46,285 -73,952 -69,618 -47,168 19.90%
  QoQ % -11.25% -12.39% -7.03% 37.41% -6.23% -47.60% -
  Horiz. % 131.32% 118.04% 105.03% 98.13% 156.78% 147.60% 100.00%
NP 179,157 160,540 140,704 249,026 213,950 173,564 187,500 -2.99%
  QoQ % 11.60% 14.10% -43.50% 16.39% 23.27% -7.43% -
  Horiz. % 95.55% 85.62% 75.04% 132.81% 114.11% 92.57% 100.00%
NP to SH 176,805 158,464 139,172 242,294 205,458 164,450 182,288 -2.01%
  QoQ % 11.57% 13.86% -42.56% 17.93% 24.94% -9.79% -
  Horiz. % 96.99% 86.93% 76.35% 132.92% 112.71% 90.21% 100.00%
Tax Rate 25.69 % 25.75 % 26.04 % 15.67 % 25.69 % 28.63 % 20.10 % 17.76%
  QoQ % -0.23% -1.11% 66.18% -39.00% -10.27% 42.44% -
  Horiz. % 127.81% 128.11% 129.55% 77.96% 127.81% 142.44% 100.00%
Total Cost 1,411,948 1,391,182 1,276,052 1,297,617 1,299,878 1,263,674 1,107,188 17.58%
  QoQ % 1.49% 9.02% -1.66% -0.17% 2.87% 14.13% -
  Horiz. % 127.53% 125.65% 115.25% 117.20% 117.40% 114.13% 100.00%
Net Worth 1,348,490 1,378,406 1,315,403 1,201,839 1,145,162 1,061,405 102,375,987 -94.41%
  QoQ % -2.17% 4.79% 9.45% 4.95% 7.89% -98.96% -
  Horiz. % 1.32% 1.35% 1.28% 1.17% 1.12% 1.04% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 153,865 - - 59,155 52,546 - - -
  QoQ % 0.00% 0.00% 0.00% 12.58% 0.00% 0.00% -
  Horiz. % 292.81% 0.00% 0.00% 112.58% 100.00% - -
Div Payout % 87.03 % - % - % 24.41 % 25.58 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -4.57% 0.00% 0.00% -
  Horiz. % 340.23% 0.00% 0.00% 95.43% 100.00% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,348,490 1,378,406 1,315,403 1,201,839 1,145,162 1,061,405 102,375,987 -94.41%
  QoQ % -2.17% 4.79% 9.45% 4.95% 7.89% -98.96% -
  Horiz. % 1.32% 1.35% 1.28% 1.17% 1.12% 1.04% 100.00%
NOSH 1,049,082 1,045,277 1,035,505 985,922 985,255 976,543 975,845 4.94%
  QoQ % 0.36% 0.94% 5.03% 0.07% 0.89% 0.07% -
  Horiz. % 107.50% 107.11% 106.11% 101.03% 100.96% 100.07% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.26 % 10.35 % 9.93 % 16.10 % 14.13 % 12.08 % 14.48 % -15.42%
  QoQ % 8.79% 4.23% -38.32% 13.94% 16.97% -16.57% -
  Horiz. % 77.76% 71.48% 68.58% 111.19% 97.58% 83.43% 100.00%
ROE 13.11 % 11.50 % 10.58 % 20.16 % 17.94 % 15.49 % 0.18 % 1,639.48%
  QoQ % 14.00% 8.70% -47.52% 12.37% 15.82% 8,505.55% -
  Horiz. % 7,283.33% 6,388.89% 5,877.78% 11,200.00% 9,966.67% 8,605.55% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 151.67 148.45 136.82 156.87 153.65 147.18 132.67 9.32%
  QoQ % 2.17% 8.50% -12.78% 2.10% 4.40% 10.94% -
  Horiz. % 114.32% 111.89% 103.13% 118.24% 115.81% 110.94% 100.00%
EPS 16.85 15.16 13.44 24.58 20.85 16.84 18.68 -6.64%
  QoQ % 11.15% 12.80% -45.32% 17.89% 23.81% -9.85% -
  Horiz. % 90.20% 81.16% 71.95% 131.58% 111.62% 90.15% 100.00%
DPS 14.67 0.00 0.00 6.00 5.33 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 12.57% 0.00% 0.00% -
  Horiz. % 275.23% 0.00% 0.00% 112.57% 100.00% - -
NAPS 1.2854 1.3187 1.2703 1.2190 1.1623 1.0869 104.9100 -94.67%
  QoQ % -2.53% 3.81% 4.21% 4.88% 6.94% -98.96% -
  Horiz. % 1.23% 1.26% 1.21% 1.16% 1.11% 1.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 143.45 139.90 127.73 139.44 136.48 129.58 116.72 14.72%
  QoQ % 2.54% 9.53% -8.40% 2.17% 5.32% 11.02% -
  Horiz. % 122.90% 119.86% 109.43% 119.47% 116.93% 111.02% 100.00%
EPS 15.94 14.29 12.55 21.84 18.52 14.83 16.43 -2.00%
  QoQ % 11.55% 13.86% -42.54% 17.93% 24.88% -9.74% -
  Horiz. % 97.02% 86.98% 76.38% 132.93% 112.72% 90.26% 100.00%
DPS 13.87 0.00 0.00 5.33 4.74 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 12.45% 0.00% 0.00% -
  Horiz. % 292.62% 0.00% 0.00% 112.45% 100.00% - -
NAPS 1.2157 1.2427 1.1859 1.0835 1.0324 0.9569 92.2980 -94.41%
  QoQ % -2.17% 4.79% 9.45% 4.95% 7.89% -98.96% -
  Horiz. % 1.32% 1.35% 1.28% 1.17% 1.12% 1.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.2000 2.9000 2.5700 2.6000 2.1600 2.1100 2.1500 -
P/RPS 1.45 1.95 1.88 1.66 1.41 1.43 1.62 -7.12%
  QoQ % -25.64% 3.72% 13.25% 17.73% -1.40% -11.73% -
  Horiz. % 89.51% 120.37% 116.05% 102.47% 87.04% 88.27% 100.00%
P/EPS 13.05 19.13 19.12 10.58 10.36 12.53 11.51 8.72%
  QoQ % -31.78% 0.05% 80.72% 2.12% -17.32% 8.86% -
  Horiz. % 113.38% 166.20% 166.12% 91.92% 90.01% 108.86% 100.00%
EY 7.66 5.23 5.23 9.45 9.65 7.98 8.69 -8.06%
  QoQ % 46.46% 0.00% -44.66% -2.07% 20.93% -8.17% -
  Horiz. % 88.15% 60.18% 60.18% 108.75% 111.05% 91.83% 100.00%
DY 6.67 0.00 0.00 2.31 2.47 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -6.48% 0.00% 0.00% -
  Horiz. % 270.04% 0.00% 0.00% 93.52% 100.00% - -
P/NAPS 1.71 2.20 2.02 2.13 1.86 1.94 0.02 1,835.54%
  QoQ % -22.27% 8.91% -5.16% 14.52% -4.12% 9,600.00% -
  Horiz. % 8,550.00% 11,000.00% 10,100.00% 10,650.00% 9,300.00% 9,700.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 24/08/11 12/05/11 23/02/11 16/11/10 24/08/10 19/05/10 -
Price 2.6000 2.7600 2.6800 2.3900 2.2200 2.1200 2.0900 -
P/RPS 1.71 1.86 1.96 1.52 1.44 1.44 1.58 5.41%
  QoQ % -8.06% -5.10% 28.95% 5.56% 0.00% -8.86% -
  Horiz. % 108.23% 117.72% 124.05% 96.20% 91.14% 91.14% 100.00%
P/EPS 15.43 18.21 19.94 9.73 10.65 12.59 11.19 23.86%
  QoQ % -15.27% -8.68% 104.93% -8.64% -15.41% 12.51% -
  Horiz. % 137.89% 162.73% 178.19% 86.95% 95.17% 112.51% 100.00%
EY 6.48 5.49 5.01 10.28 9.39 7.94 8.94 -19.29%
  QoQ % 18.03% 9.58% -51.26% 9.48% 18.26% -11.19% -
  Horiz. % 72.48% 61.41% 56.04% 114.99% 105.03% 88.81% 100.00%
DY 5.64 0.00 0.00 2.51 2.40 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 4.58% 0.00% 0.00% -
  Horiz. % 235.00% 0.00% 0.00% 104.58% 100.00% - -
P/NAPS 2.02 2.09 2.11 1.96 1.91 1.95 0.02 2,062.69%
  QoQ % -3.35% -0.95% 7.65% 2.62% -2.05% 9,650.00% -
  Horiz. % 10,100.00% 10,450.00% 10,550.00% 9,800.00% 9,550.00% 9,750.00% 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.
 


 

337  276  532  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 SUPERMX 1.55+0.10 
 ICON 0.395+0.275 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 
 THHEAVY 0.1350.00 

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. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers