Highlights

[MEDIA] YoY Quarter Result on 2008-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 28-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     80.02%    YoY -     22.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 421,672 394,947 178,002 198,542 167,112 132,817 93,987 28.41%
  YoY % 6.77% 121.88% -10.35% 18.81% 25.82% 41.31% -
  Horiz. % 448.65% 420.21% 189.39% 211.24% 177.80% 141.31% 100.00%
PBT 60,548 62,924 23,937 37,414 31,844 23,719 10,650 33.58%
  YoY % -3.78% 162.87% -36.02% 17.49% 34.26% 122.71% -
  Horiz. % 568.53% 590.84% 224.76% 351.31% 299.00% 222.71% 100.00%
Tax -15,454 -23,017 -19,554 -6,698 -6,816 -7,307 -3,425 28.53%
  YoY % 32.86% -17.71% -191.94% 1.73% 6.72% -113.34% -
  Horiz. % 451.21% 672.03% 570.92% 195.56% 199.01% 213.34% 100.00%
NP 45,094 39,907 4,383 30,716 25,028 16,412 7,225 35.67%
  YoY % 13.00% 810.50% -85.73% 22.73% 52.50% 127.16% -
  Horiz. % 624.14% 552.35% 60.66% 425.13% 346.41% 227.16% 100.00%
NP to SH 44,439 36,653 8,456 30,716 25,068 15,958 7,243 35.28%
  YoY % 21.24% 333.46% -72.47% 22.53% 57.09% 120.32% -
  Horiz. % 613.54% 506.05% 116.75% 424.08% 346.10% 220.32% 100.00%
Tax Rate 25.52 % 36.58 % 81.69 % 17.90 % 21.40 % 30.81 % 32.16 % -3.78%
  YoY % -30.24% -55.22% 356.37% -16.36% -30.54% -4.20% -
  Horiz. % 79.35% 113.74% 254.01% 55.66% 66.54% 95.80% 100.00%
Total Cost 376,578 355,040 173,619 167,826 142,084 116,405 86,762 27.70%
  YoY % 6.07% 104.49% 3.45% 18.12% 22.06% 34.17% -
  Horiz. % 434.04% 409.21% 200.11% 193.43% 163.76% 134.17% 100.00%
Net Worth 1,378,863 1,062,350 530,763 559,950 448,967 64,445 240,694 33.75%
  YoY % 29.79% 100.16% -5.21% 24.72% 596.66% -73.23% -
  Horiz. % 572.87% 441.37% 220.51% 232.64% 186.53% 26.77% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 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
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,378,863 1,062,350 530,763 559,950 448,967 64,445 240,694 33.75%
  YoY % 29.79% 100.16% -5.21% 24.72% 596.66% -73.23% -
  Horiz. % 572.87% 441.37% 220.51% 232.64% 186.53% 26.77% 100.00%
NOSH 1,045,623 977,413 854,141 850,858 806,045 613,769 540,522 11.62%
  YoY % 6.98% 14.43% 0.39% 5.56% 31.33% 13.55% -
  Horiz. % 193.45% 180.83% 158.02% 157.41% 149.12% 113.55% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 10.69 % 10.10 % 2.46 % 15.47 % 14.98 % 12.36 % 7.69 % 5.64%
  YoY % 5.84% 310.57% -84.10% 3.27% 21.20% 60.73% -
  Horiz. % 139.01% 131.34% 31.99% 201.17% 194.80% 160.73% 100.00%
ROE 3.22 % 3.45 % 1.59 % 5.49 % 5.58 % 24.76 % 3.01 % 1.13%
  YoY % -6.67% 116.98% -71.04% -1.61% -77.46% 722.59% -
  Horiz. % 106.98% 114.62% 52.82% 182.39% 185.38% 822.59% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 40.33 40.41 20.84 23.33 20.73 21.64 17.39 15.04%
  YoY % -0.20% 93.91% -10.67% 12.54% -4.21% 24.44% -
  Horiz. % 231.91% 232.37% 119.84% 134.16% 119.21% 124.44% 100.00%
EPS 4.25 3.75 0.99 3.61 3.11 2.60 1.34 21.20%
  YoY % 13.33% 278.79% -72.58% 16.08% 19.62% 94.03% -
  Horiz. % 317.16% 279.85% 73.88% 269.40% 232.09% 194.03% 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 1.3187 1.0869 0.6214 0.6581 0.5570 0.1050 0.4453 19.82%
  YoY % 21.33% 74.91% -5.58% 18.15% 430.48% -76.42% -
  Horiz. % 296.14% 244.08% 139.55% 147.79% 125.08% 23.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 38.02 35.61 16.05 17.90 15.07 11.97 8.47 28.42%
  YoY % 6.77% 121.87% -10.34% 18.78% 25.90% 41.32% -
  Horiz. % 448.88% 420.43% 189.49% 211.33% 177.92% 141.32% 100.00%
EPS 4.01 3.30 0.76 2.77 2.26 1.44 0.65 35.41%
  YoY % 21.52% 334.21% -72.56% 22.57% 56.94% 121.54% -
  Horiz. % 616.92% 507.69% 116.92% 426.15% 347.69% 221.54% 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 1.2431 0.9578 0.4785 0.5048 0.4048 0.0581 0.2170 33.75%
  YoY % 29.79% 100.17% -5.21% 24.70% 596.73% -73.23% -
  Horiz. % 572.86% 441.38% 220.51% 232.63% 186.54% 26.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.9000 2.1100 1.2100 1.8100 3.0200 1.6200 1.6500 -
P/RPS 7.19 5.22 5.81 7.76 14.57 7.49 9.49 -4.52%
  YoY % 37.74% -10.15% -25.13% -46.74% 94.53% -21.07% -
  Horiz. % 75.76% 55.01% 61.22% 81.77% 153.53% 78.93% 100.00%
P/EPS 68.24 56.27 122.22 50.14 97.11 62.31 123.13 -9.36%
  YoY % 21.27% -53.96% 143.76% -48.37% 55.85% -49.39% -
  Horiz. % 55.42% 45.70% 99.26% 40.72% 78.87% 50.61% 100.00%
EY 1.47 1.78 0.82 1.99 1.03 1.60 0.81 10.44%
  YoY % -17.42% 117.07% -58.79% 93.20% -35.62% 97.53% -
  Horiz. % 181.48% 219.75% 101.23% 245.68% 127.16% 197.53% 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 2.20 1.94 1.95 2.75 5.42 15.43 3.71 -8.34%
  YoY % 13.40% -0.51% -29.09% -49.26% -64.87% 315.90% -
  Horiz. % 59.30% 52.29% 52.56% 74.12% 146.09% 415.90% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 24/08/10 28/08/09 28/08/08 24/08/07 30/08/06 19/08/05 -
Price 2.7600 2.1200 1.4800 1.6000 2.6800 1.7200 1.5700 -
P/RPS 6.84 5.25 7.10 6.86 12.93 7.95 9.03 -4.52%
  YoY % 30.29% -26.06% 3.50% -46.95% 62.64% -11.96% -
  Horiz. % 75.75% 58.14% 78.63% 75.97% 143.19% 88.04% 100.00%
P/EPS 64.94 56.53 149.49 44.32 86.17 66.15 117.16 -9.36%
  YoY % 14.88% -62.18% 237.30% -48.57% 30.26% -43.54% -
  Horiz. % 55.43% 48.25% 127.59% 37.83% 73.55% 56.46% 100.00%
EY 1.54 1.77 0.67 2.26 1.16 1.51 0.85 10.41%
  YoY % -12.99% 164.18% -70.35% 94.83% -23.18% 77.65% -
  Horiz. % 181.18% 208.24% 78.82% 265.88% 136.47% 177.65% 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 2.09 1.95 2.38 2.43 4.81 16.38 3.53 -8.36%
  YoY % 7.18% -18.07% -2.06% -49.48% -70.63% 364.02% -
  Horiz. % 59.21% 55.24% 67.42% 68.84% 136.26% 464.02% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers