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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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