Highlights

[MEDIA] QoQ 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 -     -76.30%    YoY -     296.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 411,271 416,753 394,947 323,672 218,498 206,352 178,002 74.50%
  QoQ % -1.32% 5.52% 22.02% 48.13% 5.89% 15.93% -
  Horiz. % 231.05% 234.13% 221.88% 181.84% 122.75% 115.93% 100.00%
PBT 79,384 94,336 62,924 58,667 211,623 49,643 23,937 121.90%
  QoQ % -15.85% 49.92% 7.26% -72.28% 326.29% 107.39% -
  Horiz. % 331.64% 394.10% 262.87% 245.09% 884.08% 207.39% 100.00%
Tax 9,179 -20,655 -23,017 -11,792 1,213 -38,264 -19,554 -
  QoQ % 144.44% 10.26% -95.19% -1,072.14% 103.17% -95.68% -
  Horiz. % -46.94% 105.63% 117.71% 60.30% -6.20% 195.68% 100.00%
NP 88,563 73,681 39,907 46,875 212,836 11,379 4,383 637.81%
  QoQ % 20.20% 84.63% -14.87% -77.98% 1,770.43% 159.62% -
  Horiz. % 2,020.60% 1,681.06% 910.50% 1,069.47% 4,855.94% 259.62% 100.00%
NP to SH 88,200 71,869 36,653 45,572 192,313 17,262 8,456 375.35%
  QoQ % 22.72% 96.08% -19.57% -76.30% 1,014.08% 104.14% -
  Horiz. % 1,043.05% 849.92% 433.46% 538.93% 2,274.28% 204.14% 100.00%
Tax Rate -11.56 % 21.90 % 36.58 % 20.10 % -0.57 % 77.08 % 81.69 % -
  QoQ % -152.79% -40.13% 81.99% 3,626.32% -100.74% -5.64% -
  Horiz. % -14.15% 26.81% 44.78% 24.61% -0.70% 94.36% 100.00%
Total Cost 322,708 343,072 355,040 276,797 5,662 194,973 173,619 51.00%
  QoQ % -5.94% -3.37% 28.27% 4,788.68% -97.10% 12.30% -
  Horiz. % 185.87% 197.60% 204.49% 159.43% 3.26% 112.30% 100.00%
Net Worth 985,978 1,145,861 1,062,350 102,375,987 869,354 506,323 530,763 50.95%
  QoQ % -13.95% 7.86% -98.96% 11,676.10% 71.70% -4.60% -
  Horiz. % 185.77% 215.89% 200.16% 19,288.44% 163.79% 95.40% 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 59,158 39,434 - - 85,863 - - -
  QoQ % 50.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.90% 45.93% 0.00% 0.00% 100.00% - -
Div Payout % 67.07 % 54.87 % - % - % 44.65 % - % - % -
  QoQ % 22.23% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.21% 122.89% 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 985,978 1,145,861 1,062,350 102,375,987 869,354 506,323 530,763 50.95%
  QoQ % -13.95% 7.86% -98.96% 11,676.10% 71.70% -4.60% -
  Horiz. % 185.77% 215.89% 200.16% 19,288.44% 163.79% 95.40% 100.00%
NOSH 985,978 985,857 977,413 975,845 857,774 854,554 854,141 10.01%
  QoQ % 0.01% 0.86% 0.16% 13.76% 0.38% 0.05% -
  Horiz. % 115.44% 115.42% 114.43% 114.25% 100.43% 100.05% 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 21.53 % 17.68 % 10.10 % 14.48 % 97.41 % 5.51 % 2.46 % 323.02%
  QoQ % 21.78% 75.05% -30.25% -85.14% 1,667.88% 123.98% -
  Horiz. % 875.20% 718.70% 410.57% 588.62% 3,959.76% 223.98% 100.00%
ROE 8.95 % 6.27 % 3.45 % 0.04 % 22.12 % 3.41 % 1.59 % 215.44%
  QoQ % 42.74% 81.74% 8,525.00% -99.82% 548.68% 114.47% -
  Horiz. % 562.89% 394.34% 216.98% 2.52% 1,391.20% 214.47% 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 41.71 42.27 40.41 33.17 25.47 24.15 20.84 58.62%
  QoQ % -1.32% 4.60% 21.83% 30.23% 5.47% 15.88% -
  Horiz. % 200.14% 202.83% 193.91% 159.17% 122.22% 115.88% 100.00%
EPS 8.95 7.29 3.75 4.67 22.42 2.02 0.99 332.23%
  QoQ % 22.77% 94.40% -19.70% -79.17% 1,009.90% 104.04% -
  Horiz. % 904.04% 736.36% 378.79% 471.72% 2,264.65% 204.04% 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 1.0000 1.1623 1.0869 104.9100 1.0135 0.5925 0.6214 37.21%
  QoQ % -13.96% 6.94% -98.96% 10,251.26% 71.05% -4.65% -
  Horiz. % 160.93% 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 37.08 37.57 35.61 29.18 19.70 18.60 16.05 74.49%
  QoQ % -1.30% 5.50% 22.04% 48.12% 5.91% 15.89% -
  Horiz. % 231.03% 234.08% 221.87% 181.81% 122.74% 115.89% 100.00%
EPS 7.95 6.48 3.30 4.11 17.34 1.56 0.76 376.26%
  QoQ % 22.69% 96.36% -19.71% -76.30% 1,011.54% 105.26% -
  Horiz. % 1,046.05% 852.63% 434.21% 540.79% 2,281.58% 205.26% 100.00%
DPS 5.33 3.56 0.00 0.00 7.74 0.00 0.00 -
  QoQ % 49.72% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.86% 45.99% 0.00% 0.00% 100.00% - -
NAPS 0.8889 1.0331 0.9578 92.2980 0.7838 0.4565 0.4785 50.95%
  QoQ % -13.96% 7.86% -98.96% 11,675.71% 71.70% -4.60% -
  Horiz. % 185.77% 215.90% 200.17% 19,289.03% 163.80% 95.40% 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 6.23 5.11 5.22 6.48 6.56 6.67 5.81 4.75%
  QoQ % 21.92% -2.11% -19.44% -1.22% -1.65% 14.80% -
  Horiz. % 107.23% 87.95% 89.85% 111.53% 112.91% 114.80% 100.00%
P/EPS 29.07 29.63 56.27 46.04 7.45 79.70 122.22 -61.51%
  QoQ % -1.89% -47.34% 22.22% 517.99% -90.65% -34.79% -
  Horiz. % 23.78% 24.24% 46.04% 37.67% 6.10% 65.21% 100.00%
EY 3.44 3.38 1.78 2.17 13.43 1.25 0.82 159.44%
  QoQ % 1.78% 89.89% -17.97% -83.84% 974.40% 52.44% -
  Horiz. % 419.51% 412.20% 217.07% 264.63% 1,637.80% 152.44% 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 2.60 1.86 1.94 0.02 1.65 2.72 1.95 21.08%
  QoQ % 39.78% -4.12% 9,600.00% -98.79% -39.34% 39.49% -
  Horiz. % 133.33% 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 5.73 5.25 5.25 6.30 7.50 7.21 7.10 -13.28%
  QoQ % 9.14% 0.00% -16.67% -16.00% 4.02% 1.55% -
  Horiz. % 80.70% 73.94% 73.94% 88.73% 105.63% 101.55% 100.00%
P/EPS 26.72 30.45 56.53 44.75 8.52 86.14 149.49 -68.17%
  QoQ % -12.25% -46.13% 26.32% 425.23% -90.11% -42.38% -
  Horiz. % 17.87% 20.37% 37.82% 29.94% 5.70% 57.62% 100.00%
EY 3.74 3.28 1.77 2.23 11.74 1.16 0.67 213.69%
  QoQ % 14.02% 85.31% -20.63% -81.01% 912.07% 73.13% -
  Horiz. % 558.21% 489.55% 264.18% 332.84% 1,752.24% 173.13% 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 2.39 1.91 1.95 0.02 1.88 2.94 2.38 0.28%
  QoQ % 25.13% -2.05% 9,650.00% -98.94% -36.05% 23.53% -
  Horiz. % 100.42% 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.
 


 

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