Highlights

[MEDIA] QoQ TTM Result on 2009-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 15-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -46.84%    YoY -     -63.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 744,029 734,456 742,341 762,881 781,290 771,360 769,444 -2.21%
  QoQ % 1.30% -1.06% -2.69% -2.36% 1.29% 0.25% -
  Horiz. % 96.70% 95.45% 96.48% 99.15% 101.54% 100.25% 100.00%
PBT 275,844 116,419 113,944 127,421 159,264 154,401 165,930 40.20%
  QoQ % 136.94% 2.17% -10.58% -19.99% 3.15% -6.95% -
  Horiz. % 166.24% 70.16% 68.67% 76.79% 95.98% 93.05% 100.00%
Tax -18,315 -62,798 -38,107 -25,251 -68,962 -34,153 -34,297 -34.10%
  QoQ % 70.84% -64.79% -50.91% 63.38% -101.92% 0.42% -
  Horiz. % 53.40% 183.10% 111.11% 73.62% 201.07% 99.58% 100.00%
NP 257,529 53,621 75,837 102,170 90,302 120,248 131,633 56.23%
  QoQ % 380.28% -29.29% -25.77% 13.14% -24.90% -8.65% -
  Horiz. % 195.64% 40.74% 57.61% 77.62% 68.60% 91.35% 100.00%
NP to SH 194,800 7,136 23,469 45,729 86,023 120,248 131,633 29.77%
  QoQ % 2,629.82% -69.59% -48.68% -46.84% -28.46% -8.65% -
  Horiz. % 147.99% 5.42% 17.83% 34.74% 65.35% 91.35% 100.00%
Tax Rate 6.64 % 53.94 % 33.44 % 19.82 % 43.30 % 22.12 % 20.67 % -53.00%
  QoQ % -87.69% 61.30% 68.72% -54.23% 95.75% 7.02% -
  Horiz. % 32.12% 260.96% 161.78% 95.89% 209.48% 107.01% 100.00%
Total Cost 486,500 680,835 666,504 660,711 690,988 651,112 637,811 -16.48%
  QoQ % -28.54% 2.15% 0.88% -4.38% 6.12% 2.09% -
  Horiz. % 76.28% 106.75% 104.50% 103.59% 108.34% 102.09% 100.00%
Net Worth 869,354 506,323 530,763 1,227,437 545,792 546,851 559,950 33.97%
  QoQ % 71.70% -4.60% -56.76% 124.89% -0.19% -2.34% -
  Horiz. % 155.26% 90.42% 94.79% 219.20% 97.47% 97.66% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 85,863 56,633 56,633 56,633 56,633 75,318 75,318 9.10%
  QoQ % 51.61% 0.00% 0.00% 0.00% -24.81% 0.00% -
  Horiz. % 114.00% 75.19% 75.19% 75.19% 75.19% 100.00% 100.00%
Div Payout % 44.08 % 793.63 % 241.31 % 123.85 % 65.84 % 62.64 % 57.22 % -15.92%
  QoQ % -94.45% 228.88% 94.84% 88.11% 5.11% 9.47% -
  Horiz. % 77.04% 1,386.98% 421.72% 216.45% 115.06% 109.47% 100.00%
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 869,354 506,323 530,763 1,227,437 545,792 546,851 559,950 33.97%
  QoQ % 71.70% -4.60% -56.76% 124.89% -0.19% -2.34% -
  Horiz. % 155.26% 90.42% 94.79% 219.20% 97.47% 97.66% 100.00%
NOSH 857,774 854,554 854,141 2,002,672 845,272 848,358 850,858 0.54%
  QoQ % 0.38% 0.05% -57.35% 136.93% -0.36% -0.29% -
  Horiz. % 100.81% 100.43% 100.39% 235.37% 99.34% 99.71% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 34.61 % 7.30 % 10.22 % 13.39 % 11.56 % 15.59 % 17.11 % 59.74%
  QoQ % 374.11% -28.57% -23.67% 15.83% -25.85% -8.88% -
  Horiz. % 202.28% 42.67% 59.73% 78.26% 67.56% 91.12% 100.00%
ROE 22.41 % 1.41 % 4.42 % 3.73 % 15.76 % 21.99 % 23.51 % -3.14%
  QoQ % 1,489.36% -68.10% 18.50% -76.33% -28.33% -6.47% -
  Horiz. % 95.32% 6.00% 18.80% 15.87% 67.04% 93.53% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 86.74 85.95 86.91 38.09 92.43 90.92 90.43 -2.73%
  QoQ % 0.92% -1.10% 128.17% -58.79% 1.66% 0.54% -
  Horiz. % 95.92% 95.05% 96.11% 42.12% 102.21% 100.54% 100.00%
EPS 22.71 0.84 2.75 2.28 10.18 14.17 15.47 29.08%
  QoQ % 2,603.57% -69.45% 20.61% -77.60% -28.16% -8.40% -
  Horiz. % 146.80% 5.43% 17.78% 14.74% 65.80% 91.60% 100.00%
DPS 10.01 6.63 6.63 2.83 6.70 8.88 8.85 8.53%
  QoQ % 50.98% 0.00% 134.28% -57.76% -24.55% 0.34% -
  Horiz. % 113.11% 74.92% 74.92% 31.98% 75.71% 100.34% 100.00%
NAPS 1.0135 0.5925 0.6214 0.6129 0.6457 0.6446 0.6581 33.25%
  QoQ % 71.05% -4.65% 1.39% -5.08% 0.17% -2.05% -
  Horiz. % 154.00% 90.03% 94.42% 93.13% 98.12% 97.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 67.08 66.22 66.93 68.78 70.44 69.54 69.37 -2.21%
  QoQ % 1.30% -1.06% -2.69% -2.36% 1.29% 0.25% -
  Horiz. % 96.70% 95.46% 96.48% 99.15% 101.54% 100.25% 100.00%
EPS 17.56 0.64 2.12 4.12 7.76 10.84 11.87 29.74%
  QoQ % 2,643.75% -69.81% -48.54% -46.91% -28.41% -8.68% -
  Horiz. % 147.94% 5.39% 17.86% 34.71% 65.37% 91.32% 100.00%
DPS 7.74 5.11 5.11 5.11 5.11 6.79 6.79 9.10%
  QoQ % 51.47% 0.00% 0.00% 0.00% -24.74% 0.00% -
  Horiz. % 113.99% 75.26% 75.26% 75.26% 75.26% 100.00% 100.00%
NAPS 0.7838 0.4565 0.4785 1.1066 0.4921 0.4930 0.5048 33.98%
  QoQ % 71.70% -4.60% -56.76% 124.87% -0.18% -2.34% -
  Horiz. % 155.27% 90.43% 94.79% 219.22% 97.48% 97.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.6700 1.6100 1.2100 0.9800 1.1100 1.3100 1.8100 -
P/RPS 1.93 1.87 1.39 2.57 1.20 1.44 2.00 -2.34%
  QoQ % 3.21% 34.53% -45.91% 114.17% -16.67% -28.00% -
  Horiz. % 96.50% 93.50% 69.50% 128.50% 60.00% 72.00% 100.00%
P/EPS 7.35 192.80 44.04 42.92 10.91 9.24 11.70 -26.59%
  QoQ % -96.19% 337.78% 2.61% 293.40% 18.07% -21.03% -
  Horiz. % 62.82% 1,647.86% 376.41% 366.84% 93.25% 78.97% 100.00%
EY 13.60 0.52 2.27 2.33 9.17 10.82 8.55 36.15%
  QoQ % 2,515.38% -77.09% -2.58% -74.59% -15.25% 26.55% -
  Horiz. % 159.06% 6.08% 26.55% 27.25% 107.25% 126.55% 100.00%
DY 5.99 4.12 5.48 2.89 6.04 6.78 4.89 14.44%
  QoQ % 45.39% -24.82% 89.62% -52.15% -10.91% 38.65% -
  Horiz. % 122.49% 84.25% 112.07% 59.10% 123.52% 138.65% 100.00%
P/NAPS 1.65 2.72 1.95 1.60 1.72 2.03 2.75 -28.80%
  QoQ % -39.34% 39.49% 21.88% -6.98% -15.27% -26.18% -
  Horiz. % 60.00% 98.91% 70.91% 58.18% 62.55% 73.82% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 28/08/09 15/05/09 27/02/09 24/11/08 28/08/08 -
Price 1.9100 1.7400 1.4800 1.3400 0.9700 0.9300 1.6000 -
P/RPS 2.20 2.02 1.70 3.52 1.05 1.02 1.77 15.56%
  QoQ % 8.91% 18.82% -51.70% 235.24% 2.94% -42.37% -
  Horiz. % 124.29% 114.12% 96.05% 198.87% 59.32% 57.63% 100.00%
P/EPS 8.41 208.37 53.86 58.68 9.53 6.56 10.34 -12.83%
  QoQ % -95.96% 286.87% -8.21% 515.74% 45.27% -36.56% -
  Horiz. % 81.33% 2,015.18% 520.89% 567.50% 92.17% 63.44% 100.00%
EY 11.89 0.48 1.86 1.70 10.49 15.24 9.67 14.73%
  QoQ % 2,377.08% -74.19% 9.41% -83.79% -31.17% 57.60% -
  Horiz. % 122.96% 4.96% 19.23% 17.58% 108.48% 157.60% 100.00%
DY 5.24 3.81 4.48 2.11 6.91 9.55 5.53 -3.52%
  QoQ % 37.53% -14.96% 112.32% -69.46% -27.64% 72.69% -
  Horiz. % 94.76% 68.90% 81.01% 38.16% 124.95% 172.69% 100.00%
P/NAPS 1.88 2.94 2.38 2.19 1.50 1.44 2.43 -15.69%
  QoQ % -36.05% 23.53% 8.68% 46.00% 4.17% -40.74% -
  Horiz. % 77.37% 120.99% 97.94% 90.12% 61.73% 59.26% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

296  514  637  972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.36+0.065 
 MTRONIC 0.135+0.015 
 PHB 0.035+0.005 
 HWGB 0.97+0.125 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.18+0.005 
 INIX 0.35+0.085 
 KNM 0.225+0.015 
 MTRONIC-WA 0.085+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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS