Highlights

[MEDIA] YoY Annual (Unaudited) Result on 2007-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 28-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend YoY -     46.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,546,643 744,029 781,290 691,501 534,689 399,689 328,401 29.45%
  YoY % 107.87% -4.77% 12.98% 29.33% 33.78% 21.71% -
  Horiz. % 470.96% 226.56% 237.91% 210.57% 162.82% 121.71% 100.00%
PBT 295,311 275,844 159,264 151,330 105,651 64,317 49,432 34.69%
  YoY % 7.06% 73.20% 5.24% 43.24% 64.27% 30.11% -
  Horiz. % 597.41% 558.03% 322.19% 306.14% 213.73% 130.11% 100.00%
Tax -46,285 -23,988 -86,818 -33,890 -22,657 -9,523 -11,801 25.57%
  YoY % -92.95% 72.37% -156.18% -49.58% -137.92% 19.30% -
  Horiz. % 392.21% 203.27% 735.68% 287.18% 191.99% 80.70% 100.00%
NP 249,026 251,856 72,446 117,440 82,994 54,794 37,631 37.00%
  YoY % -1.12% 247.65% -38.31% 41.50% 51.47% 45.61% -
  Horiz. % 661.76% 669.28% 192.52% 312.08% 220.55% 145.61% 100.00%
NP to SH 242,294 194,800 86,023 117,440 80,282 56,245 37,631 36.38%
  YoY % 24.38% 126.45% -26.75% 46.28% 42.74% 49.46% -
  Horiz. % 643.87% 517.66% 228.60% 312.08% 213.34% 149.46% 100.00%
Tax Rate 15.67 % 8.70 % 54.51 % 22.39 % 21.45 % 14.81 % 23.87 % -6.77%
  YoY % 80.11% -84.04% 143.46% 4.38% 44.83% -37.96% -
  Horiz. % 65.65% 36.45% 228.36% 93.80% 89.86% 62.04% 100.00%
Total Cost 1,297,617 492,173 708,844 574,061 451,695 344,895 290,770 28.30%
  YoY % 163.65% -30.57% 23.48% 27.09% 30.97% 18.61% -
  Horiz. % 446.27% 169.27% 243.78% 197.43% 155.34% 118.61% 100.00%
Net Worth 1,201,839 869,351 546,165 529,050 277,404 34,421 236,923 31.06%
  YoY % 38.25% 59.17% 3.23% 90.71% 705.91% -85.47% -
  Horiz. % 507.27% 366.93% 230.52% 223.30% 117.09% 14.53% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 59,155 85,862 132,798 - - - - -
  YoY % -31.10% -35.34% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.55% 64.66% 100.00% - - - -
Div Payout % 24.41 % 44.08 % 154.38 % - % - % - % - % -
  YoY % -44.62% -71.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 15.81% 28.55% 100.00% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,201,839 869,351 546,165 529,050 277,404 34,421 236,923 31.06%
  YoY % 38.25% 59.17% 3.23% 90.71% 705.91% -85.47% -
  Horiz. % 507.27% 366.93% 230.52% 223.30% 117.09% 14.53% 100.00%
NOSH 985,922 857,771 845,850 815,555 674,621 564,282 540,675 10.53%
  YoY % 14.94% 1.41% 3.71% 20.89% 19.55% 4.37% -
  Horiz. % 182.35% 158.65% 156.44% 150.84% 124.77% 104.37% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 16.10 % 33.85 % 9.27 % 16.98 % 15.52 % 13.71 % 11.46 % 5.83%
  YoY % -52.44% 265.16% -45.41% 9.41% 13.20% 19.63% -
  Horiz. % 140.49% 295.38% 80.89% 148.17% 135.43% 119.63% 100.00%
ROE 20.16 % 22.41 % 15.75 % 22.20 % 28.94 % 163.40 % 15.88 % 4.06%
  YoY % -10.04% 42.29% -29.05% -23.29% -82.29% 928.97% -
  Horiz. % 126.95% 141.12% 99.18% 139.80% 182.24% 1,028.97% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 156.87 86.74 92.37 84.79 79.26 70.83 60.74 17.12%
  YoY % 80.85% -6.10% 8.94% 6.98% 11.90% 16.61% -
  Horiz. % 258.26% 142.81% 152.07% 139.60% 130.49% 116.61% 100.00%
EPS 24.58 22.71 10.17 14.40 11.30 10.00 6.96 23.39%
  YoY % 8.23% 123.30% -29.37% 27.43% 13.00% 43.68% -
  Horiz. % 353.16% 326.29% 146.12% 206.90% 162.36% 143.68% 100.00%
DPS 6.00 10.01 15.70 0.00 0.00 0.00 0.00 -
  YoY % -40.06% -36.24% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.22% 63.76% 100.00% - - - -
NAPS 1.2190 1.0135 0.6457 0.6487 0.4112 0.0610 0.4382 18.58%
  YoY % 20.28% 56.96% -0.46% 57.76% 574.10% -86.08% -
  Horiz. % 278.18% 231.29% 147.35% 148.04% 93.84% 13.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 139.44 67.08 70.44 62.34 48.21 36.03 29.61 29.45%
  YoY % 107.87% -4.77% 12.99% 29.31% 33.81% 21.68% -
  Horiz. % 470.92% 226.55% 237.89% 210.54% 162.82% 121.68% 100.00%
EPS 21.84 17.56 7.76 10.59 7.24 5.07 3.39 36.39%
  YoY % 24.37% 126.29% -26.72% 46.27% 42.80% 49.56% -
  Horiz. % 644.25% 517.99% 228.91% 312.39% 213.57% 149.56% 100.00%
DPS 5.33 7.74 11.97 0.00 0.00 0.00 0.00 -
  YoY % -31.14% -35.34% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.53% 64.66% 100.00% - - - -
NAPS 1.0835 0.7838 0.4924 0.4770 0.2501 0.0310 0.2136 31.06%
  YoY % 38.24% 59.18% 3.23% 90.72% 706.77% -85.49% -
  Horiz. % 507.26% 366.95% 230.52% 223.31% 117.09% 14.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.6000 1.6700 1.1100 2.8100 2.5000 1.7000 1.7100 -
P/RPS 1.66 1.93 1.20 3.31 3.15 2.40 2.82 -8.45%
  YoY % -13.99% 60.83% -63.75% 5.08% 31.25% -14.89% -
  Horiz. % 58.87% 68.44% 42.55% 117.38% 111.70% 85.11% 100.00%
P/EPS 10.58 7.35 10.91 19.51 21.01 17.06 24.57 -13.10%
  YoY % 43.95% -32.63% -44.08% -7.14% 23.15% -30.57% -
  Horiz. % 43.06% 29.91% 44.40% 79.41% 85.51% 69.43% 100.00%
EY 9.45 13.60 9.16 5.12 4.76 5.86 4.07 15.07%
  YoY % -30.51% 48.47% 78.91% 7.56% -18.77% 43.98% -
  Horiz. % 232.19% 334.15% 225.06% 125.80% 116.95% 143.98% 100.00%
DY 2.31 5.99 14.14 0.00 0.00 0.00 0.00 -
  YoY % -61.44% -57.64% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 16.34% 42.36% 100.00% - - - -
P/NAPS 2.13 1.65 1.72 4.33 6.08 27.87 3.90 -9.59%
  YoY % 29.09% -4.07% -60.28% -28.78% -78.18% 614.62% -
  Horiz. % 54.62% 42.31% 44.10% 111.03% 155.90% 714.62% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 24/02/10 27/02/09 28/02/08 28/02/07 02/03/06 28/02/05 -
Price 2.3900 1.9100 0.9700 2.4000 2.4000 1.8500 1.6400 -
P/RPS 1.52 2.20 1.05 2.83 3.03 2.61 2.70 -9.13%
  YoY % -30.91% 109.52% -62.90% -6.60% 16.09% -3.33% -
  Horiz. % 56.30% 81.48% 38.89% 104.81% 112.22% 96.67% 100.00%
P/EPS 9.73 8.41 9.54 16.67 20.17 18.56 23.56 -13.70%
  YoY % 15.70% -11.84% -42.77% -17.35% 8.67% -21.22% -
  Horiz. % 41.30% 35.70% 40.49% 70.76% 85.61% 78.78% 100.00%
EY 10.28 11.89 10.48 6.00 4.96 5.39 4.24 15.90%
  YoY % -13.54% 13.45% 74.67% 20.97% -7.98% 27.12% -
  Horiz. % 242.45% 280.42% 247.17% 141.51% 116.98% 127.12% 100.00%
DY 2.51 5.24 16.19 0.00 0.00 0.00 0.00 -
  YoY % -52.10% -67.63% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 15.50% 32.37% 100.00% - - - -
P/NAPS 1.96 1.88 1.50 3.70 5.84 30.33 3.74 -10.21%
  YoY % 4.26% 25.33% -59.46% -36.64% -80.75% 710.96% -
  Horiz. % 52.41% 50.27% 40.11% 98.93% 156.15% 810.96% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

341  409  458  1079 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.080.00 
 TRIVE 0.005-0.005 
 ARMADA 0.1350.00 
 VELESTO 0.125+0.01 
 KNM 0.1150.00 
 ALAM 0.050.00 
 HIBISCS 0.335-0.005 
 JAKS 0.78+0.02 
 SANICHI 0.0450.00 
 MINETEC 0.14+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers