Highlights

[MEDIA] QoQ TTM 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 -     2,629.82%    YoY -     126.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,353,870 1,143,469 926,524 744,029 734,456 742,341 762,881 46.53%
  QoQ % 18.40% 23.41% 24.53% 1.30% -1.06% -2.69% -
  Horiz. % 177.47% 149.89% 121.45% 97.53% 96.27% 97.31% 100.00%
PBT 427,550 382,857 343,870 275,844 116,419 113,944 127,421 123.96%
  QoQ % 11.67% 11.34% 24.66% 136.94% 2.17% -10.58% -
  Horiz. % 335.54% 300.47% 269.87% 216.48% 91.37% 89.42% 100.00%
Tax -54,251 -71,860 -68,397 -18,315 -62,798 -38,107 -25,251 66.42%
  QoQ % 24.50% -5.06% -273.45% 70.84% -64.79% -50.91% -
  Horiz. % 214.85% 284.58% 270.87% 72.53% 248.70% 150.91% 100.00%
NP 373,299 310,997 275,473 257,529 53,621 75,837 102,170 137.04%
  QoQ % 20.03% 12.90% 6.97% 380.28% -29.29% -25.77% -
  Horiz. % 365.37% 304.39% 269.62% 252.06% 52.48% 74.23% 100.00%
NP to SH 346,407 291,800 263,603 194,800 7,136 23,469 45,729 285.24%
  QoQ % 18.71% 10.70% 35.32% 2,629.82% -69.59% -48.68% -
  Horiz. % 757.52% 638.11% 576.45% 425.99% 15.60% 51.32% 100.00%
Tax Rate 12.69 % 18.77 % 19.89 % 6.64 % 53.94 % 33.44 % 19.82 % -25.69%
  QoQ % -32.39% -5.63% 199.55% -87.69% 61.30% 68.72% -
  Horiz. % 64.03% 94.70% 100.35% 33.50% 272.15% 168.72% 100.00%
Total Cost 980,571 832,472 651,051 486,500 680,835 666,504 660,711 30.08%
  QoQ % 17.79% 27.87% 33.82% -28.54% 2.15% 0.88% -
  Horiz. % 148.41% 126.00% 98.54% 73.63% 103.05% 100.88% 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 125,297 85,863 85,863 85,863 56,633 56,633 56,633 69.71%
  QoQ % 45.93% 0.00% 0.00% 51.61% 0.00% 0.00% -
  Horiz. % 221.24% 151.61% 151.61% 151.61% 100.00% 100.00% 100.00%
Div Payout % 36.17 % 29.43 % 32.57 % 44.08 % 793.63 % 241.31 % 123.85 % -55.95%
  QoQ % 22.90% -9.64% -26.11% -94.45% 228.88% 94.84% -
  Horiz. % 29.20% 23.76% 26.30% 35.59% 640.80% 194.84% 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 27.57 % 27.20 % 29.73 % 34.61 % 7.30 % 10.22 % 13.39 % 61.78%
  QoQ % 1.36% -8.51% -14.10% 374.11% -28.57% -23.67% -
  Horiz. % 205.90% 203.14% 222.03% 258.48% 54.52% 76.33% 100.00%
ROE 30.23 % 27.47 % 0.26 % 22.41 % 1.41 % 4.42 % 3.73 % 302.96%
  QoQ % 10.05% 10,465.38% -98.84% 1,489.36% -68.10% 18.50% -
  Horiz. % 810.46% 736.46% 6.97% 600.80% 37.80% 118.50% 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 137.33 116.99 94.95 86.74 85.95 86.91 38.09 134.94%
  QoQ % 17.39% 23.21% 9.47% 0.92% -1.10% 128.17% -
  Horiz. % 360.54% 307.14% 249.28% 227.72% 225.65% 228.17% 100.00%
EPS 35.14 29.85 27.01 22.71 0.84 2.75 2.28 518.29%
  QoQ % 17.72% 10.51% 18.93% 2,603.57% -69.45% 20.61% -
  Horiz. % 1,541.23% 1,309.21% 1,184.65% 996.05% 36.84% 120.61% 100.00%
DPS 12.71 8.78 8.80 10.01 6.63 6.63 2.83 171.96%
  QoQ % 44.76% -0.23% -12.09% 50.98% 0.00% 134.28% -
  Horiz. % 449.12% 310.25% 310.95% 353.71% 234.28% 234.28% 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 122.06 103.09 83.53 67.08 66.22 66.93 68.78 46.53%
  QoQ % 18.40% 23.42% 24.52% 1.30% -1.06% -2.69% -
  Horiz. % 177.46% 149.88% 121.45% 97.53% 96.28% 97.31% 100.00%
EPS 31.23 26.31 23.77 17.56 0.64 2.12 4.12 285.40%
  QoQ % 18.70% 10.69% 35.36% 2,643.75% -69.81% -48.54% -
  Horiz. % 758.01% 638.59% 576.94% 426.21% 15.53% 51.46% 100.00%
DPS 11.30 7.74 7.74 7.74 5.11 5.11 5.11 69.65%
  QoQ % 45.99% 0.00% 0.00% 51.47% 0.00% 0.00% -
  Horiz. % 221.14% 151.47% 151.47% 151.47% 100.00% 100.00% 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 1.57 1.80 2.26 1.93 1.87 1.39 2.57 -27.98%
  QoQ % -12.78% -20.35% 17.10% 3.21% 34.53% -45.91% -
  Horiz. % 61.09% 70.04% 87.94% 75.10% 72.76% 54.09% 100.00%
P/EPS 6.15 7.07 7.96 7.35 192.80 44.04 42.92 -72.58%
  QoQ % -13.01% -11.18% 8.30% -96.19% 337.78% 2.61% -
  Horiz. % 14.33% 16.47% 18.55% 17.12% 449.21% 102.61% 100.00%
EY 16.27 14.15 12.56 13.60 0.52 2.27 2.33 264.90%
  QoQ % 14.98% 12.66% -7.65% 2,515.38% -77.09% -2.58% -
  Horiz. % 698.28% 607.30% 539.06% 583.69% 22.32% 97.42% 100.00%
DY 5.88 4.16 4.09 5.99 4.12 5.48 2.89 60.50%
  QoQ % 41.35% 1.71% -31.72% 45.39% -24.82% 89.62% -
  Horiz. % 203.46% 143.94% 141.52% 207.27% 142.56% 189.62% 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 1.62 1.81 2.20 2.20 2.02 1.70 3.52 -40.36%
  QoQ % -10.50% -17.73% 0.00% 8.91% 18.82% -51.70% -
  Horiz. % 46.02% 51.42% 62.50% 62.50% 57.39% 48.30% 100.00%
P/EPS 6.32 7.10 7.74 8.41 208.37 53.86 58.68 -77.33%
  QoQ % -10.99% -8.27% -7.97% -95.96% 286.87% -8.21% -
  Horiz. % 10.77% 12.10% 13.19% 14.33% 355.10% 91.79% 100.00%
EY 15.83 14.08 12.92 11.89 0.48 1.86 1.70 342.01%
  QoQ % 12.43% 8.98% 8.66% 2,377.08% -74.19% 9.41% -
  Horiz. % 931.18% 828.24% 760.00% 699.41% 28.24% 109.41% 100.00%
DY 5.72 4.14 4.21 5.24 3.81 4.48 2.11 94.30%
  QoQ % 38.16% -1.66% -19.66% 37.53% -14.96% 112.32% -
  Horiz. % 271.09% 196.21% 199.53% 248.34% 180.57% 212.32% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【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?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers