Highlights

[MEDIA] QoQ Cumulative 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 -     57.24%    YoY -     24.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,193,329 775,861 354,189 1,546,643 1,135,372 718,619 323,672 138.47%
  QoQ % 53.81% 119.05% -77.10% 36.22% 57.99% 122.02% -
  Horiz. % 368.68% 239.71% 109.43% 477.84% 350.78% 222.02% 100.00%
PBT 180,825 108,109 47,561 295,311 215,927 121,591 58,667 111.65%
  QoQ % 67.26% 127.31% -83.89% 36.76% 77.58% 107.26% -
  Horiz. % 308.22% 184.28% 81.07% 503.37% 368.06% 207.26% 100.00%
Tax -46,457 -27,839 -12,385 -46,285 -55,464 -34,809 -11,792 149.24%
  QoQ % -66.88% -124.78% 73.24% 16.55% -59.34% -195.19% -
  Horiz. % 393.97% 236.08% 105.03% 392.51% 470.35% 295.19% 100.00%
NP 134,368 80,270 35,176 249,026 160,463 86,782 46,875 101.66%
  QoQ % 67.40% 128.20% -85.87% 55.19% 84.90% 85.13% -
  Horiz. % 286.65% 171.24% 75.04% 531.26% 342.32% 185.13% 100.00%
NP to SH 132,604 79,232 34,793 242,294 154,094 82,225 45,572 103.68%
  QoQ % 67.36% 127.72% -85.64% 57.24% 87.41% 80.43% -
  Horiz. % 290.98% 173.86% 76.35% 531.67% 338.13% 180.43% 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 1,058,961 695,591 319,013 1,297,617 974,909 631,837 276,797 144.41%
  QoQ % 52.24% 118.04% -75.42% 33.10% 54.30% 128.27% -
  Horiz. % 382.58% 251.30% 115.25% 468.80% 352.21% 228.27% 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 115,399 - - 59,155 39,410 - - -
  QoQ % 0.00% 0.00% 0.00% 50.10% 0.00% 0.00% -
  Horiz. % 292.81% 0.00% 0.00% 150.10% 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 9.83 % 5.75 % 2.65 % 20.16 % 13.46 % 7.75 % 0.04 % 3,810.28%
  QoQ % 70.96% 116.98% -86.86% 49.78% 73.68% 19,275.00% -
  Horiz. % 24,575.00% 14,375.00% 6,625.00% 50,400.00% 33,650.00% 19,375.00% 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 113.75 74.23 34.20 156.87 115.24 73.59 33.17 127.24%
  QoQ % 53.24% 117.05% -78.20% 36.12% 56.60% 121.86% -
  Horiz. % 342.93% 223.79% 103.11% 472.93% 347.42% 221.86% 100.00%
EPS 12.64 7.58 3.36 24.58 15.64 8.42 4.67 94.10%
  QoQ % 66.75% 125.60% -86.33% 57.16% 85.75% 80.30% -
  Horiz. % 270.66% 162.31% 71.95% 526.34% 334.90% 180.30% 100.00%
DPS 11.00 0.00 0.00 6.00 4.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 275.00% 0.00% 0.00% 150.00% 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 107.59 69.95 31.93 139.44 102.36 64.79 29.18 138.48%
  QoQ % 53.81% 119.07% -77.10% 36.23% 57.99% 122.04% -
  Horiz. % 368.71% 239.72% 109.42% 477.86% 350.79% 222.04% 100.00%
EPS 11.96 7.14 3.14 21.84 13.89 7.41 4.11 103.69%
  QoQ % 67.51% 127.39% -85.62% 57.24% 87.45% 80.29% -
  Horiz. % 291.00% 173.72% 76.40% 531.39% 337.96% 180.29% 100.00%
DPS 10.40 0.00 0.00 5.33 3.55 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 50.14% 0.00% 0.00% -
  Horiz. % 292.96% 0.00% 0.00% 150.14% 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 1.93 3.91 7.51 1.66 1.87 2.87 6.48 -55.37%
  QoQ % -50.64% -47.94% 352.41% -11.23% -34.84% -55.71% -
  Horiz. % 29.78% 60.34% 115.90% 25.62% 28.86% 44.29% 100.00%
P/EPS 17.41 38.26 76.49 10.58 13.81 25.06 46.04 -47.68%
  QoQ % -54.50% -49.98% 622.97% -23.39% -44.89% -45.57% -
  Horiz. % 37.81% 83.10% 166.14% 22.98% 30.00% 54.43% 100.00%
EY 5.75 2.61 1.31 9.45 7.24 3.99 2.17 91.37%
  QoQ % 120.31% 99.24% -86.14% 30.52% 81.45% 83.87% -
  Horiz. % 264.98% 120.28% 60.37% 435.48% 333.64% 183.87% 100.00%
DY 5.00 0.00 0.00 2.31 1.85 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 24.86% 0.00% 0.00% -
  Horiz. % 270.27% 0.00% 0.00% 124.86% 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 2.29 3.72 7.84 1.52 1.93 2.88 6.30 -49.04%
  QoQ % -38.44% -52.55% 415.79% -21.24% -32.99% -54.29% -
  Horiz. % 36.35% 59.05% 124.44% 24.13% 30.63% 45.71% 100.00%
P/EPS 20.57 36.41 79.76 9.73 14.19 25.18 44.75 -40.41%
  QoQ % -43.50% -54.35% 719.73% -31.43% -43.65% -43.73% -
  Horiz. % 45.97% 81.36% 178.23% 21.74% 31.71% 56.27% 100.00%
EY 4.86 2.75 1.25 10.28 7.05 3.97 2.23 68.02%
  QoQ % 76.73% 120.00% -87.84% 45.82% 77.58% 78.03% -
  Horiz. % 217.94% 123.32% 56.05% 460.99% 316.14% 178.03% 100.00%
DY 4.23 0.00 0.00 2.51 1.80 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 39.44% 0.00% 0.00% -
  Horiz. % 235.00% 0.00% 0.00% 139.44% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

209  599  534  1108 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.77+0.17 
 VSOLAR 0.0350.00 
 ASB 0.185+0.02 
 LUSTER 0.1750.00 
 KGROUP-OR 0.0050.00 
 MAHSING 1.02-0.02 
 XOX 0.1050.00 
 KANGER 0.1750.00 
 AT 0.080.00 
 ESCERAM-WB 0.40-0.115 

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