Highlights

[MEDIA] QoQ Quarter Result on 2010-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 16-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     96.08%    YoY -     316.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 421,672 354,189 411,271 416,753 394,947 323,672 218,498 55.19%
  QoQ % 19.05% -13.88% -1.32% 5.52% 22.02% 48.13% -
  Horiz. % 192.99% 162.10% 188.23% 190.74% 180.76% 148.13% 100.00%
PBT 60,548 47,561 79,384 94,336 62,924 58,667 211,623 -56.68%
  QoQ % 27.31% -40.09% -15.85% 49.92% 7.26% -72.28% -
  Horiz. % 28.61% 22.47% 37.51% 44.58% 29.73% 27.72% 100.00%
Tax -15,454 -12,385 9,179 -20,655 -23,017 -11,792 1,213 -
  QoQ % -24.78% -234.93% 144.44% 10.26% -95.19% -1,072.14% -
  Horiz. % -1,274.03% -1,021.02% 756.72% -1,702.80% -1,897.53% -972.14% 100.00%
NP 45,094 35,176 88,563 73,681 39,907 46,875 212,836 -64.56%
  QoQ % 28.20% -60.28% 20.20% 84.63% -14.87% -77.98% -
  Horiz. % 21.19% 16.53% 41.61% 34.62% 18.75% 22.02% 100.00%
NP to SH 44,439 34,793 88,200 71,869 36,653 45,572 192,313 -62.44%
  QoQ % 27.72% -60.55% 22.72% 96.08% -19.57% -76.30% -
  Horiz. % 23.11% 18.09% 45.86% 37.37% 19.06% 23.70% 100.00%
Tax Rate 25.52 % 26.04 % -11.56 % 21.90 % 36.58 % 20.10 % -0.57 % -
  QoQ % -2.00% 325.26% -152.79% -40.13% 81.99% 3,626.32% -
  Horiz. % -4,477.19% -4,568.42% 2,028.07% -3,842.10% -6,417.54% -3,526.32% 100.00%
Total Cost 376,578 319,013 322,708 343,072 355,040 276,797 5,662 1,554.23%
  QoQ % 18.04% -1.14% -5.94% -3.37% 28.27% 4,788.68% -
  Horiz. % 6,650.97% 5,634.28% 5,699.54% 6,059.20% 6,270.58% 4,888.68% 100.00%
Net Worth 1,378,863 1,315,403 985,978 1,145,861 1,062,350 102,375,987 869,354 36.12%
  QoQ % 4.82% 33.41% -13.95% 7.86% -98.96% 11,676.10% -
  Horiz. % 158.61% 151.31% 113.42% 131.81% 122.20% 11,776.10% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 59,158 39,434 - - 85,863 -
  QoQ % 0.00% 0.00% 50.02% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 68.90% 45.93% 0.00% 0.00% 100.00%
Div Payout % - % - % 67.07 % 54.87 % - % - % 44.65 % -
  QoQ % 0.00% 0.00% 22.23% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.21% 122.89% 0.00% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,378,863 1,315,403 985,978 1,145,861 1,062,350 102,375,987 869,354 36.12%
  QoQ % 4.82% 33.41% -13.95% 7.86% -98.96% 11,676.10% -
  Horiz. % 158.61% 151.31% 113.42% 131.81% 122.20% 11,776.10% 100.00%
NOSH 1,045,623 1,035,505 985,978 985,857 977,413 975,845 857,774 14.15%
  QoQ % 0.98% 5.02% 0.01% 0.86% 0.16% 13.76% -
  Horiz. % 121.90% 120.72% 114.95% 114.93% 113.95% 113.76% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.69 % 9.93 % 21.53 % 17.68 % 10.10 % 14.48 % 97.41 % -77.17%
  QoQ % 7.65% -53.88% 21.78% 75.05% -30.25% -85.14% -
  Horiz. % 10.97% 10.19% 22.10% 18.15% 10.37% 14.87% 100.00%
ROE 3.22 % 2.65 % 8.95 % 6.27 % 3.45 % 0.04 % 22.12 % -72.43%
  QoQ % 21.51% -70.39% 42.74% 81.74% 8,525.00% -99.82% -
  Horiz. % 14.56% 11.98% 40.46% 28.35% 15.60% 0.18% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 40.33 34.20 41.71 42.27 40.41 33.17 25.47 35.97%
  QoQ % 17.92% -18.01% -1.32% 4.60% 21.83% 30.23% -
  Horiz. % 158.34% 134.28% 163.76% 165.96% 158.66% 130.23% 100.00%
EPS 4.25 3.36 8.95 7.29 3.75 4.67 22.42 -67.10%
  QoQ % 26.49% -62.46% 22.77% 94.40% -19.70% -79.17% -
  Horiz. % 18.96% 14.99% 39.92% 32.52% 16.73% 20.83% 100.00%
DPS 0.00 0.00 6.00 4.00 0.00 0.00 10.01 -
  QoQ % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 59.94% 39.96% 0.00% 0.00% 100.00%
NAPS 1.3187 1.2703 1.0000 1.1623 1.0869 104.9100 1.0135 19.24%
  QoQ % 3.81% 27.03% -13.96% 6.94% -98.96% 10,251.26% -
  Horiz. % 130.11% 125.34% 98.67% 114.68% 107.24% 10,351.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 38.02 31.93 37.08 37.57 35.61 29.18 19.70 55.20%
  QoQ % 19.07% -13.89% -1.30% 5.50% 22.04% 48.12% -
  Horiz. % 192.99% 162.08% 188.22% 190.71% 180.76% 148.12% 100.00%
EPS 4.01 3.14 7.95 6.48 3.30 4.11 17.34 -62.43%
  QoQ % 27.71% -60.50% 22.69% 96.36% -19.71% -76.30% -
  Horiz. % 23.13% 18.11% 45.85% 37.37% 19.03% 23.70% 100.00%
DPS 0.00 0.00 5.33 3.56 0.00 0.00 7.74 -
  QoQ % 0.00% 0.00% 49.72% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 68.86% 45.99% 0.00% 0.00% 100.00%
NAPS 1.2431 1.1859 0.8889 1.0331 0.9578 92.2980 0.7838 36.11%
  QoQ % 4.82% 33.41% -13.96% 7.86% -98.96% 11,675.71% -
  Horiz. % 158.60% 151.30% 113.41% 131.81% 122.20% 11,775.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.9000 2.5700 2.6000 2.1600 2.1100 2.1500 1.6700 -
P/RPS 7.19 7.51 6.23 5.11 5.22 6.48 6.56 6.32%
  QoQ % -4.26% 20.55% 21.92% -2.11% -19.44% -1.22% -
  Horiz. % 109.60% 114.48% 94.97% 77.90% 79.57% 98.78% 100.00%
P/EPS 68.24 76.49 29.07 29.63 56.27 46.04 7.45 339.56%
  QoQ % -10.79% 163.12% -1.89% -47.34% 22.22% 517.99% -
  Horiz. % 915.97% 1,026.71% 390.20% 397.72% 755.30% 617.99% 100.00%
EY 1.47 1.31 3.44 3.38 1.78 2.17 13.43 -77.21%
  QoQ % 12.21% -61.92% 1.78% 89.89% -17.97% -83.84% -
  Horiz. % 10.95% 9.75% 25.61% 25.17% 13.25% 16.16% 100.00%
DY 0.00 0.00 2.31 1.85 0.00 0.00 5.99 -
  QoQ % 0.00% 0.00% 24.86% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 38.56% 30.88% 0.00% 0.00% 100.00%
P/NAPS 2.20 2.02 2.60 1.86 1.94 0.02 1.65 21.21%
  QoQ % 8.91% -22.31% 39.78% -4.12% 9,600.00% -98.79% -
  Horiz. % 133.33% 122.42% 157.58% 112.73% 117.58% 1.21% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 12/05/11 23/02/11 16/11/10 24/08/10 19/05/10 24/02/10 -
Price 2.7600 2.6800 2.3900 2.2200 2.1200 2.0900 1.9100 -
P/RPS 6.84 7.84 5.73 5.25 5.25 6.30 7.50 -5.97%
  QoQ % -12.76% 36.82% 9.14% 0.00% -16.67% -16.00% -
  Horiz. % 91.20% 104.53% 76.40% 70.00% 70.00% 84.00% 100.00%
P/EPS 64.94 79.76 26.72 30.45 56.53 44.75 8.52 288.74%
  QoQ % -18.58% 198.50% -12.25% -46.13% 26.32% 425.23% -
  Horiz. % 762.21% 936.15% 313.61% 357.39% 663.50% 525.23% 100.00%
EY 1.54 1.25 3.74 3.28 1.77 2.23 11.74 -74.28%
  QoQ % 23.20% -66.58% 14.02% 85.31% -20.63% -81.01% -
  Horiz. % 13.12% 10.65% 31.86% 27.94% 15.08% 18.99% 100.00%
DY 0.00 0.00 2.51 1.80 0.00 0.00 5.24 -
  QoQ % 0.00% 0.00% 39.44% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 47.90% 34.35% 0.00% 0.00% 100.00%
P/NAPS 2.09 2.11 2.39 1.91 1.95 0.02 1.88 7.34%
  QoQ % -0.95% -11.72% 25.13% -2.05% 9,650.00% -98.94% -
  Horiz. % 111.17% 112.23% 127.13% 101.60% 103.72% 1.06% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers