Highlights

[MEDIA] QoQ TTM 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 -     -30.06%    YoY -     24.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,604,600 1,603,885 1,577,160 1,546,643 1,353,870 1,143,469 926,524 44.17%
  QoQ % 0.04% 1.69% 1.97% 14.24% 18.40% 23.41% -
  Horiz. % 173.18% 173.11% 170.22% 166.93% 146.12% 123.41% 100.00%
PBT 260,209 281,829 284,205 295,311 427,550 382,857 343,870 -16.95%
  QoQ % -7.67% -0.84% -3.76% -30.93% 11.67% 11.34% -
  Horiz. % 75.67% 81.96% 82.65% 85.88% 124.33% 111.34% 100.00%
Tax -37,278 -39,315 -46,878 -46,285 -54,251 -71,860 -68,397 -33.25%
  QoQ % 5.18% 16.13% -1.28% 14.68% 24.50% -5.06% -
  Horiz. % 54.50% 57.48% 68.54% 67.67% 79.32% 105.06% 100.00%
NP 222,931 242,514 237,327 249,026 373,299 310,997 275,473 -13.15%
  QoQ % -8.07% 2.19% -4.70% -33.29% 20.03% 12.90% -
  Horiz. % 80.93% 88.04% 86.15% 90.40% 135.51% 112.90% 100.00%
NP to SH 220,804 239,301 231,515 242,294 346,407 291,800 263,603 -11.13%
  QoQ % -7.73% 3.36% -4.45% -30.06% 18.71% 10.70% -
  Horiz. % 83.76% 90.78% 87.83% 91.92% 131.41% 110.70% 100.00%
Tax Rate 14.33 % 13.95 % 16.49 % 15.67 % 12.69 % 18.77 % 19.89 % -19.62%
  QoQ % 2.72% -15.40% 5.23% 23.48% -32.39% -5.63% -
  Horiz. % 72.05% 70.14% 82.91% 78.78% 63.80% 94.37% 100.00%
Total Cost 1,381,669 1,361,371 1,339,833 1,297,617 980,571 832,472 651,051 65.07%
  QoQ % 1.49% 1.61% 3.25% 32.33% 17.79% 27.87% -
  Horiz. % 212.22% 209.10% 205.80% 199.31% 150.61% 127.87% 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 174,577 129,961 98,592 98,592 125,297 85,863 85,863 60.42%
  QoQ % 34.33% 31.82% 0.00% -21.31% 45.93% 0.00% -
  Horiz. % 203.32% 151.36% 114.83% 114.83% 145.93% 100.00% 100.00%
Div Payout % 79.06 % 54.31 % 42.59 % 40.69 % 36.17 % 29.43 % 32.57 % 80.52%
  QoQ % 45.57% 27.52% 4.67% 12.50% 22.90% -9.64% -
  Horiz. % 242.74% 166.75% 130.76% 124.93% 111.05% 90.36% 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 13.89 % 15.12 % 15.05 % 16.10 % 27.57 % 27.20 % 29.73 % -39.76%
  QoQ % -8.13% 0.47% -6.52% -41.60% 1.36% -8.51% -
  Horiz. % 46.72% 50.86% 50.62% 54.15% 92.73% 91.49% 100.00%
ROE 16.35 % 17.35 % 17.60 % 24.57 % 30.23 % 27.47 % 0.26 % 1,477.38%
  QoQ % -5.76% -1.42% -28.37% -18.72% 10.05% 10,465.38% -
  Horiz. % 6,288.46% 6,673.08% 6,769.23% 9,450.00% 11,626.92% 10,565.38% 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 152.73 153.39 152.31 156.86 137.33 116.99 94.95 37.24%
  QoQ % -0.43% 0.71% -2.90% 14.22% 17.39% 23.21% -
  Horiz. % 160.85% 161.55% 160.41% 165.20% 144.63% 123.21% 100.00%
EPS 21.02 22.89 22.36 24.57 35.14 29.85 27.01 -15.38%
  QoQ % -8.17% 2.37% -8.99% -30.08% 17.72% 10.51% -
  Horiz. % 77.82% 84.75% 82.78% 90.97% 130.10% 110.51% 100.00%
DPS 16.62 12.43 9.52 10.00 12.71 8.78 8.80 52.73%
  QoQ % 33.71% 30.57% -4.80% -21.32% 44.76% -0.23% -
  Horiz. % 188.86% 141.25% 108.18% 113.64% 144.43% 99.77% 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 144.66 144.60 142.19 139.44 122.06 103.09 83.53 44.16%
  QoQ % 0.04% 1.69% 1.97% 14.24% 18.40% 23.42% -
  Horiz. % 173.18% 173.11% 170.23% 166.93% 146.13% 123.42% 100.00%
EPS 19.91 21.57 20.87 21.84 31.23 26.31 23.77 -11.13%
  QoQ % -7.70% 3.35% -4.44% -30.07% 18.70% 10.69% -
  Horiz. % 83.76% 90.74% 87.80% 91.88% 131.38% 110.69% 100.00%
DPS 15.74 11.72 8.89 8.89 11.30 7.74 7.74 60.44%
  QoQ % 34.30% 31.83% 0.00% -21.33% 45.99% 0.00% -
  Horiz. % 203.36% 151.42% 114.86% 114.86% 145.99% 100.00% 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 1.44 1.89 1.69 1.66 1.57 1.80 2.26 -25.93%
  QoQ % -23.81% 11.83% 1.81% 5.73% -12.78% -20.35% -
  Horiz. % 63.72% 83.63% 74.78% 73.45% 69.47% 79.65% 100.00%
P/EPS 10.47 12.67 11.49 10.58 6.15 7.07 7.96 20.03%
  QoQ % -17.36% 10.27% 8.60% 72.03% -13.01% -11.18% -
  Horiz. % 131.53% 159.17% 144.35% 132.91% 77.26% 88.82% 100.00%
EY 9.55 7.89 8.70 9.45 16.27 14.15 12.56 -16.68%
  QoQ % 21.04% -9.31% -7.94% -41.92% 14.98% 12.66% -
  Horiz. % 76.04% 62.82% 69.27% 75.24% 129.54% 112.66% 100.00%
DY 7.55 4.29 3.70 3.85 5.88 4.16 4.09 50.43%
  QoQ % 75.99% 15.95% -3.90% -34.52% 41.35% 1.71% -
  Horiz. % 184.60% 104.89% 90.46% 94.13% 143.77% 101.71% 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 1.70 1.80 1.76 1.52 1.62 1.81 2.20 -15.78%
  QoQ % -5.56% 2.27% 15.79% -6.17% -10.50% -17.73% -
  Horiz. % 77.27% 81.82% 80.00% 69.09% 73.64% 82.27% 100.00%
P/EPS 12.37 12.06 11.99 9.73 6.32 7.10 7.74 36.66%
  QoQ % 2.57% 0.58% 23.23% 53.96% -10.99% -8.27% -
  Horiz. % 159.82% 155.81% 154.91% 125.71% 81.65% 91.73% 100.00%
EY 8.08 8.29 8.34 10.28 15.83 14.08 12.92 -26.85%
  QoQ % -2.53% -0.60% -18.87% -35.06% 12.43% 8.98% -
  Horiz. % 62.54% 64.16% 64.55% 79.57% 122.52% 108.98% 100.00%
DY 6.39 4.50 3.55 4.18 5.72 4.14 4.21 32.04%
  QoQ % 42.00% 26.76% -15.07% -26.92% 38.16% -1.66% -
  Horiz. % 151.78% 106.89% 84.32% 99.29% 135.87% 98.34% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

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