Highlights

[MEDIA] QoQ TTM 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 -     35.32%    YoY -     476.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,546,643 1,353,870 1,143,469 926,524 744,029 734,456 742,341 62.91%
  QoQ % 14.24% 18.40% 23.41% 24.53% 1.30% -1.06% -
  Horiz. % 208.35% 182.38% 154.04% 124.81% 100.23% 98.94% 100.00%
PBT 295,311 427,550 382,857 343,870 275,844 116,419 113,944 88.35%
  QoQ % -30.93% 11.67% 11.34% 24.66% 136.94% 2.17% -
  Horiz. % 259.17% 375.23% 336.00% 301.79% 242.09% 102.17% 100.00%
Tax -46,285 -54,251 -71,860 -68,397 -18,315 -62,798 -38,107 13.80%
  QoQ % 14.68% 24.50% -5.06% -273.45% 70.84% -64.79% -
  Horiz. % 121.46% 142.36% 188.57% 179.49% 48.06% 164.79% 100.00%
NP 249,026 373,299 310,997 275,473 257,529 53,621 75,837 120.45%
  QoQ % -33.29% 20.03% 12.90% 6.97% 380.28% -29.29% -
  Horiz. % 328.37% 492.24% 410.09% 363.24% 339.58% 70.71% 100.00%
NP to SH 242,294 346,407 291,800 263,603 194,800 7,136 23,469 372.12%
  QoQ % -30.06% 18.71% 10.70% 35.32% 2,629.82% -69.59% -
  Horiz. % 1,032.40% 1,476.02% 1,243.34% 1,123.20% 830.03% 30.41% 100.00%
Tax Rate 15.67 % 12.69 % 18.77 % 19.89 % 6.64 % 53.94 % 33.44 % -39.59%
  QoQ % 23.48% -32.39% -5.63% 199.55% -87.69% 61.30% -
  Horiz. % 46.86% 37.95% 56.13% 59.48% 19.86% 161.30% 100.00%
Total Cost 1,297,617 980,571 832,472 651,051 486,500 680,835 666,504 55.73%
  QoQ % 32.33% 17.79% 27.87% 33.82% -28.54% 2.15% -
  Horiz. % 194.69% 147.12% 124.90% 97.68% 72.99% 102.15% 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 98,592 125,297 85,863 85,863 85,863 56,633 56,633 44.57%
  QoQ % -21.31% 45.93% 0.00% 0.00% 51.61% 0.00% -
  Horiz. % 174.09% 221.24% 151.61% 151.61% 151.61% 100.00% 100.00%
Div Payout % 40.69 % 36.17 % 29.43 % 32.57 % 44.08 % 793.63 % 241.31 % -69.38%
  QoQ % 12.50% 22.90% -9.64% -26.11% -94.45% 228.88% -
  Horiz. % 16.86% 14.99% 12.20% 13.50% 18.27% 328.88% 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 16.10 % 27.57 % 27.20 % 29.73 % 34.61 % 7.30 % 10.22 % 35.28%
  QoQ % -41.60% 1.36% -8.51% -14.10% 374.11% -28.57% -
  Horiz. % 157.53% 269.77% 266.14% 290.90% 338.65% 71.43% 100.00%
ROE 24.57 % 30.23 % 27.47 % 0.26 % 22.41 % 1.41 % 4.42 % 212.82%
  QoQ % -18.72% 10.05% 10,465.38% -98.84% 1,489.36% -68.10% -
  Horiz. % 555.88% 683.94% 621.49% 5.88% 507.01% 31.90% 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 156.86 137.33 116.99 94.95 86.74 85.95 86.91 48.08%
  QoQ % 14.22% 17.39% 23.21% 9.47% 0.92% -1.10% -
  Horiz. % 180.49% 158.01% 134.61% 109.25% 99.80% 98.90% 100.00%
EPS 24.57 35.14 29.85 27.01 22.71 0.84 2.75 328.86%
  QoQ % -30.08% 17.72% 10.51% 18.93% 2,603.57% -69.45% -
  Horiz. % 893.45% 1,277.82% 1,085.45% 982.18% 825.82% 30.55% 100.00%
DPS 10.00 12.71 8.78 8.80 10.01 6.63 6.63 31.42%
  QoQ % -21.32% 44.76% -0.23% -12.09% 50.98% 0.00% -
  Horiz. % 150.83% 191.70% 132.43% 132.73% 150.98% 100.00% 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 139.44 122.06 103.09 83.53 67.08 66.22 66.93 62.90%
  QoQ % 14.24% 18.40% 23.42% 24.52% 1.30% -1.06% -
  Horiz. % 208.34% 182.37% 154.03% 124.80% 100.22% 98.94% 100.00%
EPS 21.84 31.23 26.31 23.77 17.56 0.64 2.12 371.45%
  QoQ % -30.07% 18.70% 10.69% 35.36% 2,643.75% -69.81% -
  Horiz. % 1,030.19% 1,473.11% 1,241.04% 1,121.23% 828.30% 30.19% 100.00%
DPS 8.89 11.30 7.74 7.74 7.74 5.11 5.11 44.50%
  QoQ % -21.33% 45.99% 0.00% 0.00% 51.47% 0.00% -
  Horiz. % 173.97% 221.14% 151.47% 151.47% 151.47% 100.00% 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 1.66 1.57 1.80 2.26 1.93 1.87 1.39 12.53%
  QoQ % 5.73% -12.78% -20.35% 17.10% 3.21% 34.53% -
  Horiz. % 119.42% 112.95% 129.50% 162.59% 138.85% 134.53% 100.00%
P/EPS 10.58 6.15 7.07 7.96 7.35 192.80 44.04 -61.25%
  QoQ % 72.03% -13.01% -11.18% 8.30% -96.19% 337.78% -
  Horiz. % 24.02% 13.96% 16.05% 18.07% 16.69% 437.78% 100.00%
EY 9.45 16.27 14.15 12.56 13.60 0.52 2.27 158.11%
  QoQ % -41.92% 14.98% 12.66% -7.65% 2,515.38% -77.09% -
  Horiz. % 416.30% 716.74% 623.35% 553.30% 599.12% 22.91% 100.00%
DY 3.85 5.88 4.16 4.09 5.99 4.12 5.48 -20.92%
  QoQ % -34.52% 41.35% 1.71% -31.72% 45.39% -24.82% -
  Horiz. % 70.26% 107.30% 75.91% 74.64% 109.31% 75.18% 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 1.52 1.62 1.81 2.20 2.20 2.02 1.70 -7.17%
  QoQ % -6.17% -10.50% -17.73% 0.00% 8.91% 18.82% -
  Horiz. % 89.41% 95.29% 106.47% 129.41% 129.41% 118.82% 100.00%
P/EPS 9.73 6.32 7.10 7.74 8.41 208.37 53.86 -67.94%
  QoQ % 53.96% -10.99% -8.27% -7.97% -95.96% 286.87% -
  Horiz. % 18.07% 11.73% 13.18% 14.37% 15.61% 386.87% 100.00%
EY 10.28 15.83 14.08 12.92 11.89 0.48 1.86 211.63%
  QoQ % -35.06% 12.43% 8.98% 8.66% 2,377.08% -74.19% -
  Horiz. % 552.69% 851.08% 756.99% 694.62% 639.25% 25.81% 100.00%
DY 4.18 5.72 4.14 4.21 5.24 3.81 4.48 -4.50%
  QoQ % -26.92% 38.16% -1.66% -19.66% 37.53% -14.96% -
  Horiz. % 93.30% 127.68% 92.41% 93.97% 116.96% 85.04% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers