Highlights

[MEDIA] QoQ 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 -     22.72%    YoY -     -54.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 417,468 421,672 354,189 411,271 416,753 394,947 323,672 18.47%
  QoQ % -1.00% 19.05% -13.88% -1.32% 5.52% 22.02% -
  Horiz. % 128.98% 130.28% 109.43% 127.06% 128.76% 122.02% 100.00%
PBT 72,716 60,548 47,561 79,384 94,336 62,924 58,667 15.37%
  QoQ % 20.10% 27.31% -40.09% -15.85% 49.92% 7.26% -
  Horiz. % 123.95% 103.21% 81.07% 135.31% 160.80% 107.26% 100.00%
Tax -18,618 -15,454 -12,385 9,179 -20,655 -23,017 -11,792 35.55%
  QoQ % -20.47% -24.78% -234.93% 144.44% 10.26% -95.19% -
  Horiz. % 157.89% 131.05% 105.03% -77.84% 175.16% 195.19% 100.00%
NP 54,098 45,094 35,176 88,563 73,681 39,907 46,875 10.02%
  QoQ % 19.97% 28.20% -60.28% 20.20% 84.63% -14.87% -
  Horiz. % 115.41% 96.20% 75.04% 188.93% 157.19% 85.13% 100.00%
NP to SH 53,372 44,439 34,793 88,200 71,869 36,653 45,572 11.10%
  QoQ % 20.10% 27.72% -60.55% 22.72% 96.08% -19.57% -
  Horiz. % 117.12% 97.51% 76.35% 193.54% 157.70% 80.43% 100.00%
Tax Rate 25.60 % 25.52 % 26.04 % -11.56 % 21.90 % 36.58 % 20.10 % 17.48%
  QoQ % 0.31% -2.00% 325.26% -152.79% -40.13% 81.99% -
  Horiz. % 127.36% 126.97% 129.55% -57.51% 108.96% 181.99% 100.00%
Total Cost 363,370 376,578 319,013 322,708 343,072 355,040 276,797 19.87%
  QoQ % -3.51% 18.04% -1.14% -5.94% -3.37% 28.27% -
  Horiz. % 131.28% 136.05% 115.25% 116.59% 123.94% 128.27% 100.00%
Net Worth 1,350,479 1,378,863 1,315,403 985,978 1,145,861 1,062,350 102,375,987 -94.40%
  QoQ % -2.06% 4.82% 33.41% -13.95% 7.86% -98.96% -
  Horiz. % 1.32% 1.35% 1.28% 0.96% 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 84,050 - - 59,158 39,434 - - -
  QoQ % 0.00% 0.00% 0.00% 50.02% 0.00% 0.00% -
  Horiz. % 213.14% 0.00% 0.00% 150.02% 100.00% - -
Div Payout % 157.48 % - % - % 67.07 % 54.87 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 22.23% 0.00% 0.00% -
  Horiz. % 287.01% 0.00% 0.00% 122.23% 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 1,350,479 1,378,863 1,315,403 985,978 1,145,861 1,062,350 102,375,987 -94.40%
  QoQ % -2.06% 4.82% 33.41% -13.95% 7.86% -98.96% -
  Horiz. % 1.32% 1.35% 1.28% 0.96% 1.12% 1.04% 100.00%
NOSH 1,050,629 1,045,623 1,035,505 985,978 985,857 977,413 975,845 5.04%
  QoQ % 0.48% 0.98% 5.02% 0.01% 0.86% 0.16% -
  Horiz. % 107.66% 107.15% 106.11% 101.04% 101.03% 100.16% 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 12.96 % 10.69 % 9.93 % 21.53 % 17.68 % 10.10 % 14.48 % -7.12%
  QoQ % 21.23% 7.65% -53.88% 21.78% 75.05% -30.25% -
  Horiz. % 89.50% 73.83% 68.58% 148.69% 122.10% 69.75% 100.00%
ROE 3.95 % 3.22 % 2.65 % 8.95 % 6.27 % 3.45 % 0.04 % 2,030.48%
  QoQ % 22.67% 21.51% -70.39% 42.74% 81.74% 8,525.00% -
  Horiz. % 9,875.00% 8,050.00% 6,625.00% 22,375.00% 15,675.00% 8,625.00% 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 39.74 40.33 34.20 41.71 42.27 40.41 33.17 12.79%
  QoQ % -1.46% 17.92% -18.01% -1.32% 4.60% 21.83% -
  Horiz. % 119.81% 121.59% 103.11% 125.75% 127.43% 121.83% 100.00%
EPS 5.08 4.25 3.36 8.95 7.29 3.75 4.67 5.77%
  QoQ % 19.53% 26.49% -62.46% 22.77% 94.40% -19.70% -
  Horiz. % 108.78% 91.01% 71.95% 191.65% 156.10% 80.30% 100.00%
DPS 8.00 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. % 200.00% 0.00% 0.00% 150.00% 100.00% - -
NAPS 1.2854 1.3187 1.2703 1.0000 1.1623 1.0869 104.9100 -94.67%
  QoQ % -2.53% 3.81% 27.03% -13.96% 6.94% -98.96% -
  Horiz. % 1.23% 1.26% 1.21% 0.95% 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 37.64 38.02 31.93 37.08 37.57 35.61 29.18 18.48%
  QoQ % -1.00% 19.07% -13.89% -1.30% 5.50% 22.04% -
  Horiz. % 128.99% 130.29% 109.42% 127.07% 128.75% 122.04% 100.00%
EPS 4.81 4.01 3.14 7.95 6.48 3.30 4.11 11.04%
  QoQ % 19.95% 27.71% -60.50% 22.69% 96.36% -19.71% -
  Horiz. % 117.03% 97.57% 76.40% 193.43% 157.66% 80.29% 100.00%
DPS 7.58 0.00 0.00 5.33 3.56 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 49.72% 0.00% 0.00% -
  Horiz. % 212.92% 0.00% 0.00% 149.72% 100.00% - -
NAPS 1.2175 1.2431 1.1859 0.8889 1.0331 0.9578 92.2980 -94.40%
  QoQ % -2.06% 4.82% 33.41% -13.96% 7.86% -98.96% -
  Horiz. % 1.32% 1.35% 1.28% 0.96% 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 5.54 7.19 7.51 6.23 5.11 5.22 6.48 -9.91%
  QoQ % -22.95% -4.26% 20.55% 21.92% -2.11% -19.44% -
  Horiz. % 85.49% 110.96% 115.90% 96.14% 78.86% 80.56% 100.00%
P/EPS 43.31 68.24 76.49 29.07 29.63 56.27 46.04 -3.99%
  QoQ % -36.53% -10.79% 163.12% -1.89% -47.34% 22.22% -
  Horiz. % 94.07% 148.22% 166.14% 63.14% 64.36% 122.22% 100.00%
EY 2.31 1.47 1.31 3.44 3.38 1.78 2.17 4.25%
  QoQ % 57.14% 12.21% -61.92% 1.78% 89.89% -17.97% -
  Horiz. % 106.45% 67.74% 60.37% 158.53% 155.76% 82.03% 100.00%
DY 3.64 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. % 196.76% 0.00% 0.00% 124.86% 100.00% - -
P/NAPS 1.71 2.20 2.02 2.60 1.86 1.94 0.02 1,835.54%
  QoQ % -22.27% 8.91% -22.31% 39.78% -4.12% 9,600.00% -
  Horiz. % 8,550.00% 11,000.00% 10,100.00% 13,000.00% 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 6.54 6.84 7.84 5.73 5.25 5.25 6.30 2.52%
  QoQ % -4.39% -12.76% 36.82% 9.14% 0.00% -16.67% -
  Horiz. % 103.81% 108.57% 124.44% 90.95% 83.33% 83.33% 100.00%
P/EPS 51.18 64.94 79.76 26.72 30.45 56.53 44.75 9.35%
  QoQ % -21.19% -18.58% 198.50% -12.25% -46.13% 26.32% -
  Horiz. % 114.37% 145.12% 178.23% 59.71% 68.04% 126.32% 100.00%
EY 1.95 1.54 1.25 3.74 3.28 1.77 2.23 -8.55%
  QoQ % 26.62% 23.20% -66.58% 14.02% 85.31% -20.63% -
  Horiz. % 87.44% 69.06% 56.05% 167.71% 147.09% 79.37% 100.00%
DY 3.08 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. % 171.11% 0.00% 0.00% 139.44% 100.00% - -
P/NAPS 2.02 2.09 2.11 2.39 1.91 1.95 0.02 2,062.69%
  QoQ % -3.35% -0.95% -11.72% 25.13% -2.05% 9,650.00% -
  Horiz. % 10,100.00% 10,450.00% 10,550.00% 11,950.00% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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