Highlights

[MEDIA] QoQ Quarter Result on 2009-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     1,014.08%    YoY -     4,036.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 416,753 394,947 323,672 218,498 206,352 178,002 141,177 105.65%
  QoQ % 5.52% 22.02% 48.13% 5.89% 15.93% 26.08% -
  Horiz. % 295.20% 279.75% 229.27% 154.77% 146.17% 126.08% 100.00%
PBT 94,336 62,924 58,667 211,623 49,643 23,937 -9,359 -
  QoQ % 49.92% 7.26% -72.28% 326.29% 107.39% 355.76% -
  Horiz. % -1,007.97% -672.34% -626.85% -2,261.17% -530.43% -255.76% 100.00%
Tax -20,655 -23,017 -11,792 1,213 -38,264 -19,554 38,290 -
  QoQ % 10.26% -95.19% -1,072.14% 103.17% -95.68% -151.07% -
  Horiz. % -53.94% -60.11% -30.80% 3.17% -99.93% -51.07% 100.00%
NP 73,681 39,907 46,875 212,836 11,379 4,383 28,931 86.39%
  QoQ % 84.63% -14.87% -77.98% 1,770.43% 159.62% -84.85% -
  Horiz. % 254.68% 137.94% 162.02% 735.67% 39.33% 15.15% 100.00%
NP to SH 71,869 36,653 45,572 192,313 17,262 8,456 -23,231 -
  QoQ % 96.08% -19.57% -76.30% 1,014.08% 104.14% 136.40% -
  Horiz. % -309.37% -157.78% -196.17% -827.83% -74.31% -36.40% 100.00%
Tax Rate 21.90 % 36.58 % 20.10 % -0.57 % 77.08 % 81.69 % - % -
  QoQ % -40.13% 81.99% 3,626.32% -100.74% -5.64% 0.00% -
  Horiz. % 26.81% 44.78% 24.61% -0.70% 94.36% 100.00% -
Total Cost 343,072 355,040 276,797 5,662 194,973 173,619 112,246 110.47%
  QoQ % -3.37% 28.27% 4,788.68% -97.10% 12.30% 54.68% -
  Horiz. % 305.64% 316.31% 246.60% 5.04% 173.70% 154.68% 100.00%
Net Worth 1,145,861 1,062,350 102,375,987 869,354 506,323 530,763 1,227,437 -4.48%
  QoQ % 7.86% -98.96% 11,676.10% 71.70% -4.60% -56.76% -
  Horiz. % 93.35% 86.55% 8,340.62% 70.83% 41.25% 43.24% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 39,434 - - 85,863 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.93% 0.00% 0.00% 100.00% - - -
Div Payout % 54.87 % - % - % 44.65 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.89% 0.00% 0.00% 100.00% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,145,861 1,062,350 102,375,987 869,354 506,323 530,763 1,227,437 -4.48%
  QoQ % 7.86% -98.96% 11,676.10% 71.70% -4.60% -56.76% -
  Horiz. % 93.35% 86.55% 8,340.62% 70.83% 41.25% 43.24% 100.00%
NOSH 985,857 977,413 975,845 857,774 854,554 854,141 2,002,672 -37.63%
  QoQ % 0.86% 0.16% 13.76% 0.38% 0.05% -57.35% -
  Horiz. % 49.23% 48.81% 48.73% 42.83% 42.67% 42.65% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 17.68 % 10.10 % 14.48 % 97.41 % 5.51 % 2.46 % 20.49 % -9.36%
  QoQ % 75.05% -30.25% -85.14% 1,667.88% 123.98% -87.99% -
  Horiz. % 86.29% 49.29% 70.67% 475.40% 26.89% 12.01% 100.00%
ROE 6.27 % 3.45 % 0.04 % 22.12 % 3.41 % 1.59 % -1.89 % -
  QoQ % 81.74% 8,525.00% -99.82% 548.68% 114.47% 184.13% -
  Horiz. % -331.75% -182.54% -2.12% -1,170.37% -180.42% -84.13% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 42.27 40.41 33.17 25.47 24.15 20.84 7.05 229.68%
  QoQ % 4.60% 21.83% 30.23% 5.47% 15.88% 195.60% -
  Horiz. % 599.57% 573.19% 470.50% 361.28% 342.55% 295.60% 100.00%
EPS 7.29 3.75 4.67 22.42 2.02 0.99 -2.72 -
  QoQ % 94.40% -19.70% -79.17% 1,009.90% 104.04% 136.40% -
  Horiz. % -268.01% -137.87% -171.69% -824.26% -74.26% -36.40% 100.00%
DPS 4.00 0.00 0.00 10.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.96% 0.00% 0.00% 100.00% - - -
NAPS 1.1623 1.0869 104.9100 1.0135 0.5925 0.6214 0.6129 53.15%
  QoQ % 6.94% -98.96% 10,251.26% 71.05% -4.65% 1.39% -
  Horiz. % 189.64% 177.34% 17,116.98% 165.36% 96.67% 101.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 37.57 35.61 29.18 19.70 18.60 16.05 12.73 105.62%
  QoQ % 5.50% 22.04% 48.12% 5.91% 15.89% 26.08% -
  Horiz. % 295.13% 279.73% 229.22% 154.75% 146.11% 126.08% 100.00%
EPS 6.48 3.30 4.11 17.34 1.56 0.76 -2.09 -
  QoQ % 96.36% -19.71% -76.30% 1,011.54% 105.26% 136.36% -
  Horiz. % -310.05% -157.89% -196.65% -829.67% -74.64% -36.36% 100.00%
DPS 3.56 0.00 0.00 7.74 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.99% 0.00% 0.00% 100.00% - - -
NAPS 1.0331 0.9578 92.2980 0.7838 0.4565 0.4785 1.1066 -4.47%
  QoQ % 7.86% -98.96% 11,675.71% 71.70% -4.60% -56.76% -
  Horiz. % 93.36% 86.55% 8,340.68% 70.83% 41.25% 43.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.1600 2.1100 2.1500 1.6700 1.6100 1.2100 0.9800 -
P/RPS 5.11 5.22 6.48 6.56 6.67 5.81 13.90 -48.65%
  QoQ % -2.11% -19.44% -1.22% -1.65% 14.80% -58.20% -
  Horiz. % 36.76% 37.55% 46.62% 47.19% 47.99% 41.80% 100.00%
P/EPS 29.63 56.27 46.04 7.45 79.70 122.22 -84.48 -
  QoQ % -47.34% 22.22% 517.99% -90.65% -34.79% 244.67% -
  Horiz. % -35.07% -66.61% -54.50% -8.82% -94.34% -144.67% 100.00%
EY 3.38 1.78 2.17 13.43 1.25 0.82 -1.18 -
  QoQ % 89.89% -17.97% -83.84% 974.40% 52.44% 169.49% -
  Horiz. % -286.44% -150.85% -183.90% -1,138.14% -105.93% -69.49% 100.00%
DY 1.85 0.00 0.00 5.99 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.88% 0.00% 0.00% 100.00% - - -
P/NAPS 1.86 1.94 0.02 1.65 2.72 1.95 1.60 10.55%
  QoQ % -4.12% 9,600.00% -98.79% -39.34% 39.49% 21.88% -
  Horiz. % 116.25% 121.25% 1.25% 103.12% 170.00% 121.88% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 24/08/10 19/05/10 24/02/10 26/11/09 28/08/09 15/05/09 -
Price 2.2200 2.1200 2.0900 1.9100 1.7400 1.4800 1.3400 -
P/RPS 5.25 5.25 6.30 7.50 7.21 7.10 19.01 -57.56%
  QoQ % 0.00% -16.67% -16.00% 4.02% 1.55% -62.65% -
  Horiz. % 27.62% 27.62% 33.14% 39.45% 37.93% 37.35% 100.00%
P/EPS 30.45 56.53 44.75 8.52 86.14 149.49 -115.52 -
  QoQ % -46.13% 26.32% 425.23% -90.11% -42.38% 229.41% -
  Horiz. % -26.36% -48.94% -38.74% -7.38% -74.57% -129.41% 100.00%
EY 3.28 1.77 2.23 11.74 1.16 0.67 -0.87 -
  QoQ % 85.31% -20.63% -81.01% 912.07% 73.13% 177.01% -
  Horiz. % -377.01% -203.45% -256.32% -1,349.43% -133.33% -77.01% 100.00%
DY 1.80 0.00 0.00 5.24 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 34.35% 0.00% 0.00% 100.00% - - -
P/NAPS 1.91 1.95 0.02 1.88 2.94 2.38 2.19 -8.71%
  QoQ % -2.05% 9,650.00% -98.94% -36.05% 23.53% 8.68% -
  Horiz. % 87.21% 89.04% 0.91% 85.84% 134.25% 108.68% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers