Highlights

[MEDIA] QoQ Cumulative 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 -     -76.61%    YoY -     296.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,135,372 718,619 323,672 744,029 525,531 319,179 185.53%
  QoQ % 36.22% 57.99% 122.02% -56.50% 41.58% 64.65% -
  Horiz. % 484.57% 355.72% 225.15% 101.41% 233.11% 164.65% 100.00%
PBT 295,311 215,927 121,591 58,667 275,844 64,221 14,578 639.05%
  QoQ % 36.76% 77.58% 107.26% -78.73% 329.52% 340.53% -
  Horiz. % 2,025.73% 1,481.18% 834.07% 402.44% 1,892.19% 440.53% 100.00%
Tax -46,285 -55,464 -34,809 -11,792 -23,988 -77,390 -39,126 11.82%
  QoQ % 16.55% -59.34% -195.19% 50.84% 69.00% -97.80% -
  Horiz. % 118.30% 141.76% 88.97% 30.14% 61.31% 197.80% 100.00%
NP 249,026 160,463 86,782 46,875 251,856 -13,169 -24,548 -
  QoQ % 55.19% 84.90% 85.13% -81.39% 2,012.49% 46.35% -
  Horiz. % -1,014.45% -653.67% -353.52% -190.95% -1,025.97% 53.65% 100.00%
NP to SH 242,294 154,094 82,225 45,572 194,800 2,487 -14,775 -
  QoQ % 57.24% 87.41% 80.43% -76.61% 7,732.73% 116.83% -
  Horiz. % -1,639.89% -1,042.94% -556.51% -308.44% -1,318.44% -16.83% 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 1,297,617 974,909 631,837 276,797 492,173 538,700 343,727 141.86%
  QoQ % 33.10% 54.30% 128.27% -43.76% -8.64% 56.72% -
  Horiz. % 377.51% 283.63% 183.82% 80.53% 143.19% 156.72% 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 39,410 - - 85,862 - - -
  QoQ % 50.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.90% 45.90% 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 % 13.46 % 7.75 % 0.04 % 22.41 % 0.49 % -2.78 % -
  QoQ % 49.78% 73.68% 19,275.00% -99.82% 4,473.47% 117.63% -
  Horiz. % -725.18% -484.17% -278.78% -1.44% -806.12% -17.63% 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 156.87 115.24 73.59 33.17 86.74 61.28 37.37 159.54%
  QoQ % 36.12% 56.60% 121.86% -61.76% 41.55% 63.98% -
  Horiz. % 419.78% 308.38% 196.92% 88.76% 232.11% 163.98% 100.00%
EPS 24.58 15.64 8.42 4.67 22.71 0.29 -1.73 -
  QoQ % 57.16% 85.75% 80.30% -79.44% 7,731.03% 116.76% -
  Horiz. % -1,420.81% -904.05% -486.71% -269.94% -1,312.72% -16.76% 100.00%
DPS 6.00 4.00 0.00 0.00 10.01 0.00 0.00 -
  QoQ % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.94% 39.96% 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 139.44 102.36 64.79 29.18 67.08 47.38 28.78 185.51%
  QoQ % 36.23% 57.99% 122.04% -56.50% 41.58% 64.63% -
  Horiz. % 484.50% 355.66% 225.12% 101.39% 233.08% 164.63% 100.00%
EPS 21.84 13.89 7.41 4.11 17.56 0.22 -1.33 -
  QoQ % 57.24% 87.45% 80.29% -76.59% 7,881.82% 116.54% -
  Horiz. % -1,642.11% -1,044.36% -557.14% -309.02% -1,320.30% -16.54% 100.00%
DPS 5.33 3.55 0.00 0.00 7.74 0.00 0.00 -
  QoQ % 50.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.86% 45.87% 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 1.87 2.87 6.48 1.93 2.63 3.24 -35.89%
  QoQ % -11.23% -34.84% -55.71% 235.75% -26.62% -18.83% -
  Horiz. % 51.23% 57.72% 88.58% 200.00% 59.57% 81.17% 100.00%
P/EPS 10.58 13.81 25.06 46.04 7.35 555.17 -69.94 -
  QoQ % -23.39% -44.89% -45.57% 526.39% -98.68% 893.78% -
  Horiz. % -15.13% -19.75% -35.83% -65.83% -10.51% -793.78% 100.00%
EY 9.45 7.24 3.99 2.17 13.60 0.18 -1.43 -
  QoQ % 30.52% 81.45% 83.87% -84.04% 7,455.56% 112.59% -
  Horiz. % -660.84% -506.29% -279.02% -151.75% -951.05% -12.59% 100.00%
DY 2.31 1.85 0.00 0.00 5.99 0.00 0.00 -
  QoQ % 24.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.56% 30.88% 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 1.93 2.88 6.30 2.20 2.84 3.96 -47.09%
  QoQ % -21.24% -32.99% -54.29% 186.36% -22.54% -28.28% -
  Horiz. % 38.38% 48.74% 72.73% 159.09% 55.56% 71.72% 100.00%
P/EPS 9.73 14.19 25.18 44.75 8.41 600.00 -85.55 -
  QoQ % -31.43% -43.65% -43.73% 432.10% -98.60% 801.34% -
  Horiz. % -11.37% -16.59% -29.43% -52.31% -9.83% -701.34% 100.00%
EY 10.28 7.05 3.97 2.23 11.89 0.17 -1.17 -
  QoQ % 45.82% 77.58% 78.03% -81.24% 6,894.12% 114.53% -
  Horiz. % -878.63% -602.56% -339.32% -190.60% -1,016.24% -14.53% 100.00%
DY 2.51 1.80 0.00 0.00 5.24 0.00 0.00 -
  QoQ % 39.44% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.90% 34.35% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

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. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers