Highlights

[MEDIA] YoY Quarter Result on 2009-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     136.40%    YoY -     -72.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 447,623 421,672 394,947 178,002 198,542 167,112 132,817 22.42%
  YoY % 6.15% 6.77% 121.88% -10.35% 18.81% 25.82% -
  Horiz. % 337.02% 317.48% 297.36% 134.02% 149.49% 125.82% 100.00%
PBT 77,155 60,548 62,924 23,937 37,414 31,844 23,719 21.70%
  YoY % 27.43% -3.78% 162.87% -36.02% 17.49% 34.26% -
  Horiz. % 325.29% 255.27% 265.29% 100.92% 157.74% 134.26% 100.00%
Tax -19,777 -15,454 -23,017 -19,554 -6,698 -6,816 -7,307 18.03%
  YoY % -27.97% 32.86% -17.71% -191.94% 1.73% 6.72% -
  Horiz. % 270.66% 211.50% 315.00% 267.61% 91.67% 93.28% 100.00%
NP 57,378 45,094 39,907 4,383 30,716 25,028 16,412 23.17%
  YoY % 27.24% 13.00% 810.50% -85.73% 22.73% 52.50% -
  Horiz. % 349.61% 274.76% 243.16% 26.71% 187.16% 152.50% 100.00%
NP to SH 56,761 44,439 36,653 8,456 30,716 25,068 15,958 23.53%
  YoY % 27.73% 21.24% 333.46% -72.47% 22.53% 57.09% -
  Horiz. % 355.69% 278.47% 229.68% 52.99% 192.48% 157.09% 100.00%
Tax Rate 25.63 % 25.52 % 36.58 % 81.69 % 17.90 % 21.40 % 30.81 % -3.02%
  YoY % 0.43% -30.24% -55.22% 356.37% -16.36% -30.54% -
  Horiz. % 83.19% 82.83% 118.73% 265.14% 58.10% 69.46% 100.00%
Total Cost 390,245 376,578 355,040 173,619 167,826 142,084 116,405 22.32%
  YoY % 3.63% 6.07% 104.49% 3.45% 18.12% 22.06% -
  Horiz. % 335.25% 323.51% 305.00% 149.15% 144.17% 122.06% 100.00%
Net Worth 145,583,776 1,378,863 1,062,350 530,763 559,950 448,967 64,445 261.81%
  YoY % 10,458.24% 29.79% 100.16% -5.21% 24.72% 596.66% -
  Horiz. % 225,901.22% 2,139.57% 1,648.44% 823.58% 868.87% 696.66% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 32,265 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 56.85 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 145,583,776 1,378,863 1,062,350 530,763 559,950 448,967 64,445 261.81%
  YoY % 10,458.24% 29.79% 100.16% -5.21% 24.72% 596.66% -
  Horiz. % 225,901.22% 2,139.57% 1,648.44% 823.58% 868.87% 696.66% 100.00%
NOSH 1,075,530 1,045,623 977,413 854,141 850,858 806,045 613,769 9.79%
  YoY % 2.86% 6.98% 14.43% 0.39% 5.56% 31.33% -
  Horiz. % 175.23% 170.36% 159.25% 139.16% 138.63% 131.33% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.82 % 10.69 % 10.10 % 2.46 % 15.47 % 14.98 % 12.36 % 0.61%
  YoY % 19.93% 5.84% 310.57% -84.10% 3.27% 21.20% -
  Horiz. % 103.72% 86.49% 81.72% 19.90% 125.16% 121.20% 100.00%
ROE 0.04 % 3.22 % 3.45 % 1.59 % 5.49 % 5.58 % 24.76 % -65.71%
  YoY % -98.76% -6.67% 116.98% -71.04% -1.61% -77.46% -
  Horiz. % 0.16% 13.00% 13.93% 6.42% 22.17% 22.54% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 41.62 40.33 40.41 20.84 23.33 20.73 21.64 11.51%
  YoY % 3.20% -0.20% 93.91% -10.67% 12.54% -4.21% -
  Horiz. % 192.33% 186.37% 186.74% 96.30% 107.81% 95.79% 100.00%
EPS 5.28 4.25 3.75 0.99 3.61 3.11 2.60 12.52%
  YoY % 24.24% 13.33% 278.79% -72.58% 16.08% 19.62% -
  Horiz. % 203.08% 163.46% 144.23% 38.08% 138.85% 119.62% 100.00%
DPS 3.00 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. % 100.00% - - - - - -
NAPS 135.3600 1.3187 1.0869 0.6214 0.6581 0.5570 0.1050 229.54%
  YoY % 10,164.66% 21.33% 74.91% -5.58% 18.15% 430.48% -
  Horiz. % 128,914.30% 1,255.90% 1,035.14% 591.81% 626.76% 530.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 40.36 38.02 35.61 16.05 17.90 15.07 11.97 22.43%
  YoY % 6.15% 6.77% 121.87% -10.34% 18.78% 25.90% -
  Horiz. % 337.18% 317.63% 297.49% 134.09% 149.54% 125.90% 100.00%
EPS 5.12 4.01 3.30 0.76 2.77 2.26 1.44 23.52%
  YoY % 27.68% 21.52% 334.21% -72.56% 22.57% 56.94% -
  Horiz. % 355.56% 278.47% 229.17% 52.78% 192.36% 156.94% 100.00%
DPS 2.91 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. % 100.00% - - - - - -
NAPS 131.2523 1.2431 0.9578 0.4785 0.5048 0.4048 0.0581 261.81%
  YoY % 10,458.47% 29.79% 100.17% -5.21% 24.70% 596.73% -
  Horiz. % 225,907.56% 2,139.59% 1,648.54% 823.58% 868.85% 696.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.2100 2.9000 2.1100 1.2100 1.8100 3.0200 1.6200 -
P/RPS 5.31 7.19 5.22 5.81 7.76 14.57 7.49 -5.57%
  YoY % -26.15% 37.74% -10.15% -25.13% -46.74% 94.53% -
  Horiz. % 70.89% 95.99% 69.69% 77.57% 103.60% 194.53% 100.00%
P/EPS 41.88 68.24 56.27 122.22 50.14 97.11 62.31 -6.40%
  YoY % -38.63% 21.27% -53.96% 143.76% -48.37% 55.85% -
  Horiz. % 67.21% 109.52% 90.31% 196.15% 80.47% 155.85% 100.00%
EY 2.39 1.47 1.78 0.82 1.99 1.03 1.60 6.91%
  YoY % 62.59% -17.42% 117.07% -58.79% 93.20% -35.62% -
  Horiz. % 149.38% 91.88% 111.25% 51.25% 124.38% 64.37% 100.00%
DY 1.36 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. % 100.00% - - - - - -
P/NAPS 0.02 2.20 1.94 1.95 2.75 5.42 15.43 -66.95%
  YoY % -99.09% 13.40% -0.51% -29.09% -49.26% -64.87% -
  Horiz. % 0.13% 14.26% 12.57% 12.64% 17.82% 35.13% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/08/12 24/08/11 24/08/10 28/08/09 28/08/08 24/08/07 30/08/06 -
Price 2.4500 2.7600 2.1200 1.4800 1.6000 2.6800 1.7200 -
P/RPS 5.89 6.84 5.25 7.10 6.86 12.93 7.95 -4.87%
  YoY % -13.89% 30.29% -26.06% 3.50% -46.95% 62.64% -
  Horiz. % 74.09% 86.04% 66.04% 89.31% 86.29% 162.64% 100.00%
P/EPS 46.42 64.94 56.53 149.49 44.32 86.17 66.15 -5.73%
  YoY % -28.52% 14.88% -62.18% 237.30% -48.57% 30.26% -
  Horiz. % 70.17% 98.17% 85.46% 225.99% 67.00% 130.26% 100.00%
EY 2.15 1.54 1.77 0.67 2.26 1.16 1.51 6.06%
  YoY % 39.61% -12.99% 164.18% -70.35% 94.83% -23.18% -
  Horiz. % 142.38% 101.99% 117.22% 44.37% 149.67% 76.82% 100.00%
DY 1.22 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. % 100.00% - - - - - -
P/NAPS 0.02 2.09 1.95 2.38 2.43 4.81 16.38 -67.27%
  YoY % -99.04% 7.18% -18.07% -2.06% -49.48% -70.63% -
  Horiz. % 0.12% 12.76% 11.90% 14.53% 14.84% 29.37% 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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers