Highlights

[MEDIA] YoY Cumulative Quarter 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 -     57.24%    YoY -     24.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,722,943 1,697,845 1,622,133 1,546,643 744,029 781,290 691,501 16.42%
  YoY % 1.48% 4.67% 4.88% 107.87% -4.77% 12.98% -
  Horiz. % 249.16% 245.53% 234.58% 223.66% 107.60% 112.98% 100.00%
PBT 289,981 282,945 277,742 295,311 275,844 159,264 151,330 11.44%
  YoY % 2.49% 1.87% -5.95% 7.06% 73.20% 5.24% -
  Horiz. % 191.62% 186.97% 183.53% 195.14% 182.28% 105.24% 100.00%
Tax -73,565 -71,633 -69,164 -46,285 -23,988 -86,818 -33,890 13.78%
  YoY % -2.70% -3.57% -49.43% -92.95% 72.37% -156.18% -
  Horiz. % 217.07% 211.37% 204.08% 136.57% 70.78% 256.18% 100.00%
NP 216,416 211,312 208,578 249,026 251,856 72,446 117,440 10.71%
  YoY % 2.42% 1.31% -16.24% -1.12% 247.65% -38.31% -
  Horiz. % 184.28% 179.93% 177.60% 212.05% 214.46% 61.69% 100.00%
NP to SH 214,165 209,312 206,585 242,294 194,800 86,023 117,440 10.52%
  YoY % 2.32% 1.32% -14.74% 24.38% 126.45% -26.75% -
  Horiz. % 182.36% 178.23% 175.91% 206.31% 165.87% 73.25% 100.00%
Tax Rate 25.37 % 25.32 % 24.90 % 15.67 % 8.70 % 54.51 % 22.39 % 2.10%
  YoY % 0.20% 1.69% 58.90% 80.11% -84.04% 143.46% -
  Horiz. % 113.31% 113.09% 111.21% 69.99% 38.86% 243.46% 100.00%
Total Cost 1,506,527 1,486,533 1,413,555 1,297,617 492,173 708,844 574,061 17.43%
  YoY % 1.35% 5.16% 8.93% 163.65% -30.57% 23.48% -
  Horiz. % 262.43% 258.95% 246.24% 226.04% 85.74% 123.48% 100.00%
Net Worth 1,642,914 1,542,236 1,418,696 1,201,839 869,351 546,165 529,050 20.77%
  YoY % 6.53% 8.71% 18.04% 38.25% 59.17% 3.23% -
  Horiz. % 310.54% 291.51% 268.16% 227.17% 164.32% 103.23% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 152,819 139,900 167,967 59,155 85,862 132,798 - -
  YoY % 9.23% -16.71% 183.94% -31.10% -35.34% 0.00% -
  Horiz. % 115.08% 105.35% 126.48% 44.55% 64.66% 100.00% -
Div Payout % 71.36 % 66.84 % 81.31 % 24.41 % 44.08 % 154.38 % - % -
  YoY % 6.76% -17.80% 233.10% -44.62% -71.45% 0.00% -
  Horiz. % 46.22% 43.30% 52.67% 15.81% 28.55% 100.00% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,642,914 1,542,236 1,418,696 1,201,839 869,351 546,165 529,050 20.77%
  YoY % 6.53% 8.71% 18.04% 38.25% 59.17% 3.23% -
  Horiz. % 310.54% 291.51% 268.16% 227.17% 164.32% 103.23% 100.00%
NOSH 1,091,564 1,076,154 1,049,797 985,922 857,771 845,850 815,555 4.97%
  YoY % 1.43% 2.51% 6.48% 14.94% 1.41% 3.71% -
  Horiz. % 133.84% 131.95% 128.72% 120.89% 105.18% 103.71% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 12.56 % 12.45 % 12.86 % 16.10 % 33.85 % 9.27 % 16.98 % -4.90%
  YoY % 0.88% -3.19% -20.12% -52.44% 265.16% -45.41% -
  Horiz. % 73.97% 73.32% 75.74% 94.82% 199.35% 54.59% 100.00%
ROE 13.04 % 13.57 % 14.56 % 20.16 % 22.41 % 15.75 % 22.20 % -8.48%
  YoY % -3.91% -6.80% -27.78% -10.04% 42.29% -29.05% -
  Horiz. % 58.74% 61.13% 65.59% 90.81% 100.95% 70.95% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 157.84 157.77 154.52 156.87 86.74 92.37 84.79 10.90%
  YoY % 0.04% 2.10% -1.50% 80.85% -6.10% 8.94% -
  Horiz. % 186.15% 186.07% 182.24% 185.01% 102.30% 108.94% 100.00%
EPS 19.62 19.45 19.68 24.58 22.71 10.17 14.40 5.29%
  YoY % 0.87% -1.17% -19.93% 8.23% 123.30% -29.37% -
  Horiz. % 136.25% 135.07% 136.67% 170.69% 157.71% 70.62% 100.00%
DPS 14.00 13.00 16.00 6.00 10.01 15.70 0.00 -
  YoY % 7.69% -18.75% 166.67% -40.06% -36.24% 0.00% -
  Horiz. % 89.17% 82.80% 101.91% 38.22% 63.76% 100.00% -
NAPS 1.5051 1.4331 1.3514 1.2190 1.0135 0.6457 0.6487 15.04%
  YoY % 5.02% 6.05% 10.86% 20.28% 56.96% -0.46% -
  Horiz. % 232.02% 220.92% 208.32% 187.91% 156.24% 99.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 155.33 153.07 146.24 139.44 67.08 70.44 62.34 16.42%
  YoY % 1.48% 4.67% 4.88% 107.87% -4.77% 12.99% -
  Horiz. % 249.17% 245.54% 234.58% 223.68% 107.60% 112.99% 100.00%
EPS 19.31 18.87 18.62 21.84 17.56 7.76 10.59 10.52%
  YoY % 2.33% 1.34% -14.74% 24.37% 126.29% -26.72% -
  Horiz. % 182.34% 178.19% 175.83% 206.23% 165.82% 73.28% 100.00%
DPS 13.78 12.61 15.14 5.33 7.74 11.97 0.00 -
  YoY % 9.28% -16.71% 184.05% -31.14% -35.34% 0.00% -
  Horiz. % 115.12% 105.35% 126.48% 44.53% 64.66% 100.00% -
NAPS 1.4812 1.3904 1.2790 1.0835 0.7838 0.4924 0.4770 20.76%
  YoY % 6.53% 8.71% 18.04% 38.24% 59.18% 3.23% -
  Horiz. % 310.52% 291.49% 268.13% 227.15% 164.32% 103.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.6200 2.3400 2.6000 2.6000 1.6700 1.1100 2.8100 -
P/RPS 1.66 1.48 1.68 1.66 1.93 1.20 3.31 -10.86%
  YoY % 12.16% -11.90% 1.20% -13.99% 60.83% -63.75% -
  Horiz. % 50.15% 44.71% 50.76% 50.15% 58.31% 36.25% 100.00%
P/EPS 13.35 12.03 13.21 10.58 7.35 10.91 19.51 -6.12%
  YoY % 10.97% -8.93% 24.86% 43.95% -32.63% -44.08% -
  Horiz. % 68.43% 61.66% 67.71% 54.23% 37.67% 55.92% 100.00%
EY 7.49 8.31 7.57 9.45 13.60 9.16 5.12 6.54%
  YoY % -9.87% 9.78% -19.89% -30.51% 48.47% 78.91% -
  Horiz. % 146.29% 162.30% 147.85% 184.57% 265.63% 178.91% 100.00%
DY 5.34 5.56 6.15 2.31 5.99 14.14 0.00 -
  YoY % -3.96% -9.59% 166.23% -61.44% -57.64% 0.00% -
  Horiz. % 37.77% 39.32% 43.49% 16.34% 42.36% 100.00% -
P/NAPS 1.74 1.63 1.92 2.13 1.65 1.72 4.33 -14.08%
  YoY % 6.75% -15.10% -9.86% 29.09% -4.07% -60.28% -
  Horiz. % 40.18% 37.64% 44.34% 49.19% 38.11% 39.72% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/02/14 20/02/13 23/02/12 23/02/11 24/02/10 27/02/09 28/02/08 -
Price 2.5800 2.1400 2.7100 2.3900 1.9100 0.9700 2.4000 -
P/RPS 1.63 1.36 1.75 1.52 2.20 1.05 2.83 -8.78%
  YoY % 19.85% -22.29% 15.13% -30.91% 109.52% -62.90% -
  Horiz. % 57.60% 48.06% 61.84% 53.71% 77.74% 37.10% 100.00%
P/EPS 13.15 11.00 13.77 9.73 8.41 9.54 16.67 -3.87%
  YoY % 19.55% -20.12% 41.52% 15.70% -11.84% -42.77% -
  Horiz. % 78.88% 65.99% 82.60% 58.37% 50.45% 57.23% 100.00%
EY 7.60 9.09 7.26 10.28 11.89 10.48 6.00 4.01%
  YoY % -16.39% 25.21% -29.38% -13.54% 13.45% 74.67% -
  Horiz. % 126.67% 151.50% 121.00% 171.33% 198.17% 174.67% 100.00%
DY 5.43 6.07 5.90 2.51 5.24 16.19 0.00 -
  YoY % -10.54% 2.88% 135.06% -52.10% -67.63% 0.00% -
  Horiz. % 33.54% 37.49% 36.44% 15.50% 32.37% 100.00% -
P/NAPS 1.71 1.49 2.01 1.96 1.88 1.50 3.70 -12.06%
  YoY % 14.77% -25.87% 2.55% 4.26% 25.33% -59.46% -
  Horiz. % 46.22% 40.27% 54.32% 52.97% 50.81% 40.54% 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
 
 

289  405  580  1118 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.14-0.01 
 KANGER 0.19-0.02 
 TRIVE 0.02+0.005 
 LAMBO 0.030.00 
 INIX 0.305-0.03 
 PHB 0.0250.00 
 MMAG-WB 0.195+0.01 
 SAPNRG 0.1050.00 
 PHB-WB 0.0150.00 
 BORNOIL 0.04-0.005 

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