Highlights

[MEDIA] QoQ Annualized Quarter Result on 2010-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 19-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -6.42%    YoY -     296.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,546,643 1,513,829 1,437,238 1,294,688 744,029 700,708 638,358 80.10%
  QoQ % 2.17% 5.33% 11.01% 74.01% 6.18% 9.77% -
  Horiz. % 242.28% 237.14% 225.15% 202.82% 116.55% 109.77% 100.00%
PBT 295,311 287,902 243,182 234,668 275,844 85,628 29,156 366.16%
  QoQ % 2.57% 18.39% 3.63% -14.93% 222.14% 193.69% -
  Horiz. % 1,012.87% 987.46% 834.07% 804.87% 946.10% 293.69% 100.00%
Tax -46,285 -73,952 -69,618 -47,168 -23,988 -103,186 -78,252 -29.47%
  QoQ % 37.41% -6.23% -47.60% -96.63% 76.75% -31.86% -
  Horiz. % 59.15% 94.50% 88.97% 60.28% 30.65% 131.86% 100.00%
NP 249,026 213,950 173,564 187,500 251,856 -17,558 -49,096 -
  QoQ % 16.39% 23.27% -7.43% -25.55% 1,534.37% 64.24% -
  Horiz. % -507.22% -435.78% -353.52% -381.90% -512.99% 35.76% 100.00%
NP to SH 242,294 205,458 164,450 182,288 194,800 3,316 -29,550 -
  QoQ % 17.93% 24.94% -9.79% -6.42% 5,774.55% 111.22% -
  Horiz. % -819.95% -695.29% -556.51% -616.88% -659.22% -11.22% 100.00%
Tax Rate 15.67 % 25.69 % 28.63 % 20.10 % 8.70 % 120.51 % 268.39 % -84.87%
  QoQ % -39.00% -10.27% 42.44% 131.03% -92.78% -55.10% -
  Horiz. % 5.84% 9.57% 10.67% 7.49% 3.24% 44.90% 100.00%
Total Cost 1,297,617 1,299,878 1,263,674 1,107,188 492,173 718,266 687,454 52.56%
  QoQ % -0.17% 2.87% 14.13% 124.96% -31.48% 4.48% -
  Horiz. % 188.76% 189.09% 183.82% 161.06% 71.59% 104.48% 100.00%
Net Worth 1,201,839 1,145,162 1,061,405 102,375,987 869,351 508,119 530,704 72.19%
  QoQ % 4.95% 7.89% -98.96% 11,676.13% 71.09% -4.26% -
  Horiz. % 226.46% 215.78% 200.00% 19,290.59% 163.81% 95.74% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 59,155 52,546 - - 85,862 - - -
  QoQ % 12.58% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.90% 61.20% 0.00% 0.00% 100.00% - -
Div Payout % 24.41 % 25.58 % - % - % 44.08 % - % - % -
  QoQ % -4.57% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.38% 58.03% 0.00% 0.00% 100.00% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,201,839 1,145,162 1,061,405 102,375,987 869,351 508,119 530,704 72.19%
  QoQ % 4.95% 7.89% -98.96% 11,676.13% 71.09% -4.26% -
  Horiz. % 226.46% 215.78% 200.00% 19,290.59% 163.81% 95.74% 100.00%
NOSH 985,922 985,255 976,543 975,845 857,771 857,586 854,046 10.02%
  QoQ % 0.07% 0.89% 0.07% 13.77% 0.02% 0.41% -
  Horiz. % 115.44% 115.36% 114.34% 114.26% 100.44% 100.41% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 16.10 % 14.13 % 12.08 % 14.48 % 33.85 % -2.51 % -7.69 % -
  QoQ % 13.94% 16.97% -16.57% -57.22% 1,448.61% 67.36% -
  Horiz. % -209.36% -183.75% -157.09% -188.30% -440.18% 32.64% 100.00%
ROE 20.16 % 17.94 % 15.49 % 0.18 % 22.41 % 0.65 % -5.57 % -
  QoQ % 12.37% 15.82% 8,505.55% -99.20% 3,347.69% 111.67% -
  Horiz. % -361.94% -322.08% -278.10% -3.23% -402.33% -11.67% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 156.87 153.65 147.18 132.67 86.74 81.71 74.75 63.69%
  QoQ % 2.10% 4.40% 10.94% 52.95% 6.16% 9.31% -
  Horiz. % 209.86% 205.55% 196.90% 177.48% 116.04% 109.31% 100.00%
EPS 24.58 20.85 16.84 18.68 22.71 0.39 -3.46 -
  QoQ % 17.89% 23.81% -9.85% -17.75% 5,723.08% 111.27% -
  Horiz. % -710.40% -602.60% -486.71% -539.88% -656.36% -11.27% 100.00%
DPS 6.00 5.33 0.00 0.00 10.01 0.00 0.00 -
  QoQ % 12.57% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.94% 53.25% 0.00% 0.00% 100.00% - -
NAPS 1.2190 1.1623 1.0869 104.9100 1.0135 0.5925 0.6214 56.51%
  QoQ % 4.88% 6.94% -98.96% 10,251.26% 71.05% -4.65% -
  Horiz. % 196.17% 187.05% 174.91% 16,882.85% 163.10% 95.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 139.44 136.48 129.58 116.72 67.08 63.17 57.55 80.11%
  QoQ % 2.17% 5.32% 11.02% 74.00% 6.19% 9.77% -
  Horiz. % 242.29% 237.15% 225.16% 202.81% 116.56% 109.77% 100.00%
EPS 21.84 18.52 14.83 16.43 17.56 0.30 -2.66 -
  QoQ % 17.93% 24.88% -9.74% -6.44% 5,753.33% 111.28% -
  Horiz. % -821.05% -696.24% -557.52% -617.67% -660.15% -11.28% 100.00%
DPS 5.33 4.74 0.00 0.00 7.74 0.00 0.00 -
  QoQ % 12.45% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.86% 61.24% 0.00% 0.00% 100.00% - -
NAPS 1.0835 1.0324 0.9569 92.2980 0.7838 0.4581 0.4785 72.18%
  QoQ % 4.95% 7.89% -98.96% 11,675.71% 71.10% -4.26% -
  Horiz. % 226.44% 215.76% 199.98% 19,289.03% 163.80% 95.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.6000 2.1600 2.1100 2.1500 1.6700 1.6100 1.2100 -
P/RPS 1.66 1.41 1.43 1.62 1.93 1.97 1.62 1.63%
  QoQ % 17.73% -1.40% -11.73% -16.06% -2.03% 21.60% -
  Horiz. % 102.47% 87.04% 88.27% 100.00% 119.14% 121.60% 100.00%
P/EPS 10.58 10.36 12.53 11.51 7.35 416.38 -34.97 -
  QoQ % 2.12% -17.32% 8.86% 56.60% -98.23% 1,290.68% -
  Horiz. % -30.25% -29.63% -35.83% -32.91% -21.02% -1,190.68% 100.00%
EY 9.45 9.65 7.98 8.69 13.60 0.24 -2.86 -
  QoQ % -2.07% 20.93% -8.17% -36.10% 5,566.67% 108.39% -
  Horiz. % -330.42% -337.41% -279.02% -303.85% -475.52% -8.39% 100.00%
DY 2.31 2.47 0.00 0.00 5.99 0.00 0.00 -
  QoQ % -6.48% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.56% 41.24% 0.00% 0.00% 100.00% - -
P/NAPS 2.13 1.86 1.94 0.02 1.65 2.72 1.95 6.05%
  QoQ % 14.52% -4.12% 9,600.00% -98.79% -39.34% 39.49% -
  Horiz. % 109.23% 95.38% 99.49% 1.03% 84.62% 139.49% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 16/11/10 24/08/10 19/05/10 24/02/10 26/11/09 28/08/09 -
Price 2.3900 2.2200 2.1200 2.0900 1.9100 1.7400 1.4800 -
P/RPS 1.52 1.44 1.44 1.58 2.20 2.13 1.98 -16.12%
  QoQ % 5.56% 0.00% -8.86% -28.18% 3.29% 7.58% -
  Horiz. % 76.77% 72.73% 72.73% 79.80% 111.11% 107.58% 100.00%
P/EPS 9.73 10.65 12.59 11.19 8.41 450.00 -42.77 -
  QoQ % -8.64% -15.41% 12.51% 33.06% -98.13% 1,152.14% -
  Horiz. % -22.75% -24.90% -29.44% -26.16% -19.66% -1,052.14% 100.00%
EY 10.28 9.39 7.94 8.94 11.89 0.22 -2.34 -
  QoQ % 9.48% 18.26% -11.19% -24.81% 5,304.55% 109.40% -
  Horiz. % -439.32% -401.28% -339.32% -382.05% -508.12% -9.40% 100.00%
DY 2.51 2.40 0.00 0.00 5.24 0.00 0.00 -
  QoQ % 4.58% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.90% 45.80% 0.00% 0.00% 100.00% - -
P/NAPS 1.96 1.91 1.95 0.02 1.88 2.94 2.38 -12.11%
  QoQ % 2.62% -2.05% 9,650.00% -98.94% -36.05% 23.53% -
  Horiz. % 82.35% 80.25% 81.93% 0.84% 78.99% 123.53% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

188  492  599  1235 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28+0.02 
 LUSTER 0.205+0.02 
 QES 0.375-0.005 
 BIOHLDG 0.305+0.005 
 MTOUCHE 0.065+0.005 
 XOX-WC 0.02+0.015 
 DNEX-WD 0.055+0.01 
 SAPNRG 0.120.00 
 RUBEREX 1.81+0.07 
 AT 0.180.00 

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!
PARTNERS & BROKERS