Highlights

[MEDIA] YoY Annualized Quarter 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 -     -6.42%    YoY -     296.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,463,344 1,341,136 1,416,756 1,294,688 564,708 638,344 451,644 21.62%
  YoY % 9.11% -5.34% 9.43% 129.27% -11.54% 41.34% -
  Horiz. % 324.00% 296.95% 313.69% 286.66% 125.03% 141.34% 100.00%
PBT 146,568 114,896 190,244 234,668 -37,436 89,936 44,876 21.78%
  YoY % 27.57% -39.61% -18.93% 726.85% -141.63% 100.41% -
  Horiz. % 326.61% 256.03% 423.93% 522.93% -83.42% 200.41% 100.00%
Tax -35,448 -29,288 -49,540 -47,168 153,160 -21,684 -10,644 22.18%
  YoY % -21.03% 40.88% -5.03% -130.80% 806.33% -103.72% -
  Horiz. % 333.03% 275.16% 465.43% 443.14% -1,438.93% 203.72% 100.00%
NP 111,120 85,608 140,704 187,500 115,724 68,252 34,232 21.66%
  YoY % 29.80% -39.16% -24.96% 62.02% 69.55% 99.38% -
  Horiz. % 324.61% 250.08% 411.03% 547.73% 338.06% 199.38% 100.00%
NP to SH 108,428 83,064 139,172 182,288 -92,924 68,252 34,072 21.26%
  YoY % 30.54% -40.32% -23.65% 296.17% -236.15% 100.32% -
  Horiz. % 318.23% 243.79% 408.46% 535.01% -272.73% 200.32% 100.00%
Tax Rate 24.19 % 25.49 % 26.04 % 20.10 % - % 24.11 % 23.72 % 0.33%
  YoY % -5.10% -2.11% 29.55% 0.00% 0.00% 1.64% -
  Horiz. % 101.98% 107.46% 109.78% 84.74% 0.00% 101.64% 100.00%
Total Cost 1,352,224 1,255,528 1,276,052 1,107,188 448,984 570,092 417,412 21.62%
  YoY % 7.70% -1.61% 15.25% 146.60% -21.24% 36.58% -
  Horiz. % 323.95% 300.79% 305.71% 265.25% 107.56% 136.58% 100.00%
Net Worth 1,582,506 1,392,420 1,315,403 102,375,987 1,227,437 583,028 398,548 25.81%
  YoY % 13.65% 5.86% -98.72% 8,240.62% 110.53% 46.29% -
  Horiz. % 397.07% 349.37% 330.05% 25,687.20% 307.98% 146.29% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,582,506 1,392,420 1,315,403 102,375,987 1,227,437 583,028 398,548 25.81%
  YoY % 13.65% 5.86% -98.72% 8,240.62% 110.53% 46.29% -
  Horiz. % 397.07% 349.37% 330.05% 25,687.20% 307.98% 146.29% 100.00%
NOSH 1,084,280 1,071,752 1,035,505 975,845 2,002,672 848,905 781,467 5.60%
  YoY % 1.17% 3.50% 6.11% -51.27% 135.91% 8.63% -
  Horiz. % 138.75% 137.15% 132.51% 124.87% 256.27% 108.63% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.59 % 6.38 % 9.93 % 14.48 % 20.49 % 10.69 % 7.58 % 0.02%
  YoY % 18.97% -35.75% -31.42% -29.33% 91.67% 41.03% -
  Horiz. % 100.13% 84.17% 131.00% 191.03% 270.32% 141.03% 100.00%
ROE 6.85 % 5.97 % 10.58 % 0.18 % -7.57 % 11.71 % 8.55 % -3.62%
  YoY % 14.74% -43.57% 5,777.78% 102.38% -164.65% 36.96% -
  Horiz. % 80.12% 69.82% 123.74% 2.11% -88.54% 136.96% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 134.96 125.13 136.82 132.67 28.20 75.20 57.79 15.17%
  YoY % 7.86% -8.54% 3.13% 370.46% -62.50% 30.13% -
  Horiz. % 233.54% 216.53% 236.75% 229.57% 48.80% 130.13% 100.00%
EPS 10.00 7.72 13.44 18.68 -10.88 8.04 4.36 14.82%
  YoY % 29.53% -42.56% -28.05% 271.69% -235.32% 84.40% -
  Horiz. % 229.36% 177.06% 308.26% 428.44% -249.54% 184.40% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4595 1.2992 1.2703 104.9100 0.6129 0.6868 0.5100 19.13%
  YoY % 12.34% 2.28% -98.79% 17,016.98% -10.76% 34.67% -
  Horiz. % 286.18% 254.75% 249.08% 20,570.59% 120.18% 134.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 131.93 120.91 127.73 116.72 50.91 57.55 40.72 21.62%
  YoY % 9.11% -5.34% 9.43% 129.27% -11.54% 41.33% -
  Horiz. % 323.99% 296.93% 313.68% 286.64% 125.02% 141.33% 100.00%
EPS 9.78 7.49 12.55 16.43 -8.38 6.15 3.07 21.28%
  YoY % 30.57% -40.32% -23.62% 296.06% -236.26% 100.33% -
  Horiz. % 318.57% 243.97% 408.79% 535.18% -272.96% 200.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4267 1.2553 1.1859 92.2980 1.1066 0.5256 0.3593 25.81%
  YoY % 13.65% 5.85% -98.72% 8,240.68% 110.54% 46.28% -
  Horiz. % 397.08% 349.37% 330.06% 25,688.28% 307.99% 146.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.4000 2.6800 2.5700 2.1500 0.9800 2.2600 2.4800 -
P/RPS 1.78 2.14 1.88 1.62 3.48 3.01 4.29 -13.63%
  YoY % -16.82% 13.83% 16.05% -53.45% 15.61% -29.84% -
  Horiz. % 41.49% 49.88% 43.82% 37.76% 81.12% 70.16% 100.00%
P/EPS 24.00 34.58 19.12 11.51 -21.12 28.11 56.88 -13.38%
  YoY % -30.60% 80.86% 66.12% 154.50% -175.13% -50.58% -
  Horiz. % 42.19% 60.79% 33.61% 20.24% -37.13% 49.42% 100.00%
EY 4.17 2.89 5.23 8.69 -4.73 3.56 1.76 15.45%
  YoY % 44.29% -44.74% -39.82% 283.72% -232.87% 102.27% -
  Horiz. % 236.93% 164.20% 297.16% 493.75% -268.75% 202.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.64 2.06 2.02 0.02 1.60 3.29 4.86 -16.55%
  YoY % -20.39% 1.98% 10,000.00% -98.75% -51.37% -32.30% -
  Horiz. % 33.74% 42.39% 41.56% 0.41% 32.92% 67.70% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 07/05/13 16/05/12 12/05/11 19/05/10 15/05/09 28/05/08 18/05/07 -
Price 2.6200 2.4000 2.6800 2.0900 1.3400 2.3200 2.6400 -
P/RPS 1.94 1.92 1.96 1.58 4.75 3.09 4.57 -13.30%
  YoY % 1.04% -2.04% 24.05% -66.74% 53.72% -32.39% -
  Horiz. % 42.45% 42.01% 42.89% 34.57% 103.94% 67.61% 100.00%
P/EPS 26.20 30.97 19.94 11.19 -28.88 28.86 60.55 -13.02%
  YoY % -15.40% 55.32% 78.19% 138.75% -200.07% -52.34% -
  Horiz. % 43.27% 51.15% 32.93% 18.48% -47.70% 47.66% 100.00%
EY 3.82 3.23 5.01 8.94 -3.46 3.47 1.65 15.00%
  YoY % 18.27% -35.53% -43.96% 358.38% -199.71% 110.30% -
  Horiz. % 231.52% 195.76% 303.64% 541.82% -209.70% 210.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.80 1.85 2.11 0.02 2.19 3.38 5.18 -16.14%
  YoY % -2.70% -12.32% 10,450.00% -99.09% -35.21% -34.75% -
  Horiz. % 34.75% 35.71% 40.73% 0.39% 42.28% 65.25% 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
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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