Highlights

[MEDIA] QoQ TTM Result on 2010-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 24-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     10.70%    YoY -     1,143.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,577,160 1,546,643 1,353,870 1,143,469 926,524 744,029 734,456 66.52%
  QoQ % 1.97% 14.24% 18.40% 23.41% 24.53% 1.30% -
  Horiz. % 214.74% 210.58% 184.34% 155.69% 126.15% 101.30% 100.00%
PBT 284,205 295,311 427,550 382,857 343,870 275,844 116,419 81.40%
  QoQ % -3.76% -30.93% 11.67% 11.34% 24.66% 136.94% -
  Horiz. % 244.12% 253.66% 367.25% 328.86% 295.37% 236.94% 100.00%
Tax -46,878 -46,285 -54,251 -71,860 -68,397 -18,315 -62,798 -17.72%
  QoQ % -1.28% 14.68% 24.50% -5.06% -273.45% 70.84% -
  Horiz. % 74.65% 73.70% 86.39% 114.43% 108.92% 29.16% 100.00%
NP 237,327 249,026 373,299 310,997 275,473 257,529 53,621 169.82%
  QoQ % -4.70% -33.29% 20.03% 12.90% 6.97% 380.28% -
  Horiz. % 442.60% 464.42% 696.18% 579.99% 513.74% 480.28% 100.00%
NP to SH 231,515 242,294 346,407 291,800 263,603 194,800 7,136 919.38%
  QoQ % -4.45% -30.06% 18.71% 10.70% 35.32% 2,629.82% -
  Horiz. % 3,244.32% 3,395.38% 4,854.36% 4,089.13% 3,693.99% 2,729.82% 100.00%
Tax Rate 16.49 % 15.67 % 12.69 % 18.77 % 19.89 % 6.64 % 53.94 % -54.65%
  QoQ % 5.23% 23.48% -32.39% -5.63% 199.55% -87.69% -
  Horiz. % 30.57% 29.05% 23.53% 34.80% 36.87% 12.31% 100.00%
Total Cost 1,339,833 1,297,617 980,571 832,472 651,051 486,500 680,835 57.10%
  QoQ % 3.25% 32.33% 17.79% 27.87% 33.82% -28.54% -
  Horiz. % 196.79% 190.59% 144.02% 122.27% 95.63% 71.46% 100.00%
Net Worth 1,315,403 985,978 1,145,861 1,062,350 102,375,987 869,354 506,323 89.09%
  QoQ % 33.41% -13.95% 7.86% -98.96% 11,676.10% 71.70% -
  Horiz. % 259.80% 194.73% 226.31% 209.82% 20,219.48% 171.70% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 98,592 98,592 125,297 85,863 85,863 85,863 56,633 44.76%
  QoQ % 0.00% -21.31% 45.93% 0.00% 0.00% 51.61% -
  Horiz. % 174.09% 174.09% 221.24% 151.61% 151.61% 151.61% 100.00%
Div Payout % 42.59 % 40.69 % 36.17 % 29.43 % 32.57 % 44.08 % 793.63 % -85.80%
  QoQ % 4.67% 12.50% 22.90% -9.64% -26.11% -94.45% -
  Horiz. % 5.37% 5.13% 4.56% 3.71% 4.10% 5.55% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,315,403 985,978 1,145,861 1,062,350 102,375,987 869,354 506,323 89.09%
  QoQ % 33.41% -13.95% 7.86% -98.96% 11,676.10% 71.70% -
  Horiz. % 259.80% 194.73% 226.31% 209.82% 20,219.48% 171.70% 100.00%
NOSH 1,035,505 985,978 985,857 977,413 975,845 857,774 854,554 13.67%
  QoQ % 5.02% 0.01% 0.86% 0.16% 13.76% 0.38% -
  Horiz. % 121.17% 115.38% 115.37% 114.38% 114.19% 100.38% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 15.05 % 16.10 % 27.57 % 27.20 % 29.73 % 34.61 % 7.30 % 62.06%
  QoQ % -6.52% -41.60% 1.36% -8.51% -14.10% 374.11% -
  Horiz. % 206.16% 220.55% 377.67% 372.60% 407.26% 474.11% 100.00%
ROE 17.60 % 24.57 % 30.23 % 27.47 % 0.26 % 22.41 % 1.41 % 438.93%
  QoQ % -28.37% -18.72% 10.05% 10,465.38% -98.84% 1,489.36% -
  Horiz. % 1,248.23% 1,742.55% 2,143.97% 1,948.23% 18.44% 1,589.36% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 152.31 156.86 137.33 116.99 94.95 86.74 85.95 46.49%
  QoQ % -2.90% 14.22% 17.39% 23.21% 9.47% 0.92% -
  Horiz. % 177.21% 182.50% 159.78% 136.11% 110.47% 100.92% 100.00%
EPS 22.36 24.57 35.14 29.85 27.01 22.71 0.84 793.30%
  QoQ % -8.99% -30.08% 17.72% 10.51% 18.93% 2,603.57% -
  Horiz. % 2,661.90% 2,925.00% 4,183.33% 3,553.57% 3,215.48% 2,703.57% 100.00%
DPS 9.52 10.00 12.71 8.78 8.80 10.01 6.63 27.30%
  QoQ % -4.80% -21.32% 44.76% -0.23% -12.09% 50.98% -
  Horiz. % 143.59% 150.83% 191.70% 132.43% 132.73% 150.98% 100.00%
NAPS 1.2703 1.0000 1.1623 1.0869 104.9100 1.0135 0.5925 66.35%
  QoQ % 27.03% -13.96% 6.94% -98.96% 10,251.26% 71.05% -
  Horiz. % 214.40% 168.78% 196.17% 183.44% 17,706.33% 171.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 142.19 139.44 122.06 103.09 83.53 67.08 66.22 66.52%
  QoQ % 1.97% 14.24% 18.40% 23.42% 24.52% 1.30% -
  Horiz. % 214.72% 210.57% 184.32% 155.68% 126.14% 101.30% 100.00%
EPS 20.87 21.84 31.23 26.31 23.77 17.56 0.64 922.86%
  QoQ % -4.44% -30.07% 18.70% 10.69% 35.36% 2,643.75% -
  Horiz. % 3,260.94% 3,412.50% 4,879.69% 4,110.94% 3,714.06% 2,743.75% 100.00%
DPS 8.89 8.89 11.30 7.74 7.74 7.74 5.11 44.70%
  QoQ % 0.00% -21.33% 45.99% 0.00% 0.00% 51.47% -
  Horiz. % 173.97% 173.97% 221.14% 151.47% 151.47% 151.47% 100.00%
NAPS 1.1859 0.8889 1.0331 0.9578 92.2980 0.7838 0.4565 89.09%
  QoQ % 33.41% -13.96% 7.86% -98.96% 11,675.71% 71.70% -
  Horiz. % 259.78% 194.72% 226.31% 209.81% 20,218.62% 171.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.5700 2.6000 2.1600 2.1100 2.1500 1.6700 1.6100 -
P/RPS 1.69 1.66 1.57 1.80 2.26 1.93 1.87 -6.53%
  QoQ % 1.81% 5.73% -12.78% -20.35% 17.10% 3.21% -
  Horiz. % 90.37% 88.77% 83.96% 96.26% 120.86% 103.21% 100.00%
P/EPS 11.49 10.58 6.15 7.07 7.96 7.35 192.80 -84.77%
  QoQ % 8.60% 72.03% -13.01% -11.18% 8.30% -96.19% -
  Horiz. % 5.96% 5.49% 3.19% 3.67% 4.13% 3.81% 100.00%
EY 8.70 9.45 16.27 14.15 12.56 13.60 0.52 555.27%
  QoQ % -7.94% -41.92% 14.98% 12.66% -7.65% 2,515.38% -
  Horiz. % 1,673.08% 1,817.31% 3,128.85% 2,721.15% 2,415.38% 2,615.38% 100.00%
DY 3.70 3.85 5.88 4.16 4.09 5.99 4.12 -6.92%
  QoQ % -3.90% -34.52% 41.35% 1.71% -31.72% 45.39% -
  Horiz. % 89.81% 93.45% 142.72% 100.97% 99.27% 145.39% 100.00%
P/NAPS 2.02 2.60 1.86 1.94 0.02 1.65 2.72 -18.01%
  QoQ % -22.31% 39.78% -4.12% 9,600.00% -98.79% -39.34% -
  Horiz. % 74.26% 95.59% 68.38% 71.32% 0.74% 60.66% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 12/05/11 23/02/11 16/11/10 24/08/10 19/05/10 24/02/10 26/11/09 -
Price 2.6800 2.3900 2.2200 2.1200 2.0900 1.9100 1.7400 -
P/RPS 1.76 1.52 1.62 1.81 2.20 2.20 2.02 -8.78%
  QoQ % 15.79% -6.17% -10.50% -17.73% 0.00% 8.91% -
  Horiz. % 87.13% 75.25% 80.20% 89.60% 108.91% 108.91% 100.00%
P/EPS 11.99 9.73 6.32 7.10 7.74 8.41 208.37 -85.12%
  QoQ % 23.23% 53.96% -10.99% -8.27% -7.97% -95.96% -
  Horiz. % 5.75% 4.67% 3.03% 3.41% 3.71% 4.04% 100.00%
EY 8.34 10.28 15.83 14.08 12.92 11.89 0.48 572.00%
  QoQ % -18.87% -35.06% 12.43% 8.98% 8.66% 2,377.08% -
  Horiz. % 1,737.50% 2,141.67% 3,297.92% 2,933.33% 2,691.67% 2,477.08% 100.00%
DY 3.55 4.18 5.72 4.14 4.21 5.24 3.81 -4.61%
  QoQ % -15.07% -26.92% 38.16% -1.66% -19.66% 37.53% -
  Horiz. % 93.18% 109.71% 150.13% 108.66% 110.50% 137.53% 100.00%
P/NAPS 2.11 2.39 1.91 1.95 0.02 1.88 2.94 -19.86%
  QoQ % -11.72% 25.13% -2.05% 9,650.00% -98.94% -36.05% -
  Horiz. % 71.77% 81.29% 64.97% 66.33% 0.68% 63.95% 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.
 


 

336  272  532  1135 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.090.00 
 SUPERMX 1.57+0.12 
 ICON 0.39+0.27 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 THHEAVY 0.13-0.005 
 DGB 0.140.00 

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. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers