Highlights

[MEDIA] YoY Quarter Result on 2010-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 24-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -19.57%    YoY -     333.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 466,274 447,623 421,672 394,947 178,002 198,542 167,112 18.63%
  YoY % 4.17% 6.15% 6.77% 121.88% -10.35% 18.81% -
  Horiz. % 279.02% 267.86% 252.33% 236.34% 106.52% 118.81% 100.00%
PBT 81,247 77,155 60,548 62,924 23,937 37,414 31,844 16.88%
  YoY % 5.30% 27.43% -3.78% 162.87% -36.02% 17.49% -
  Horiz. % 255.14% 242.29% 190.14% 197.60% 75.17% 117.49% 100.00%
Tax -20,623 -19,777 -15,454 -23,017 -19,554 -6,698 -6,816 20.24%
  YoY % -4.28% -27.97% 32.86% -17.71% -191.94% 1.73% -
  Horiz. % 302.57% 290.16% 226.73% 337.69% 286.88% 98.27% 100.00%
NP 60,624 57,378 45,094 39,907 4,383 30,716 25,028 15.87%
  YoY % 5.66% 27.24% 13.00% 810.50% -85.73% 22.73% -
  Horiz. % 242.22% 229.26% 180.17% 159.45% 17.51% 122.73% 100.00%
NP to SH 60,103 56,761 44,439 36,653 8,456 30,716 25,068 15.67%
  YoY % 5.89% 27.73% 21.24% 333.46% -72.47% 22.53% -
  Horiz. % 239.76% 226.43% 177.27% 146.21% 33.73% 122.53% 100.00%
Tax Rate 25.38 % 25.63 % 25.52 % 36.58 % 81.69 % 17.90 % 21.40 % 2.88%
  YoY % -0.98% 0.43% -30.24% -55.22% 356.37% -16.36% -
  Horiz. % 118.60% 119.77% 119.25% 170.93% 381.73% 83.64% 100.00%
Total Cost 405,650 390,245 376,578 355,040 173,619 167,826 142,084 19.09%
  YoY % 3.95% 3.63% 6.07% 104.49% 3.45% 18.12% -
  Horiz. % 285.50% 274.66% 265.04% 249.88% 122.19% 118.12% 100.00%
Net Worth 1,576,397 145,583,776 1,378,863 1,062,350 530,763 559,950 448,967 23.26%
  YoY % -98.92% 10,458.24% 29.79% 100.16% -5.21% 24.72% -
  Horiz. % 351.12% 32,426.38% 307.12% 236.62% 118.22% 124.72% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 32,664 32,265 - - - - - -
  YoY % 1.24% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.24% 100.00% - - - - -
Div Payout % 54.35 % 56.85 % - % - % - % - % - % -
  YoY % -4.40% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.60% 100.00% - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,576,397 145,583,776 1,378,863 1,062,350 530,763 559,950 448,967 23.26%
  YoY % -98.92% 10,458.24% 29.79% 100.16% -5.21% 24.72% -
  Horiz. % 351.12% 32,426.38% 307.12% 236.62% 118.22% 124.72% 100.00%
NOSH 1,088,822 1,075,530 1,045,623 977,413 854,141 850,858 806,045 5.13%
  YoY % 1.24% 2.86% 6.98% 14.43% 0.39% 5.56% -
  Horiz. % 135.08% 133.43% 129.72% 121.26% 105.97% 105.56% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 13.00 % 12.82 % 10.69 % 10.10 % 2.46 % 15.47 % 14.98 % -2.33%
  YoY % 1.40% 19.93% 5.84% 310.57% -84.10% 3.27% -
  Horiz. % 86.78% 85.58% 71.36% 67.42% 16.42% 103.27% 100.00%
ROE 3.81 % 0.04 % 3.22 % 3.45 % 1.59 % 5.49 % 5.58 % -6.16%
  YoY % 9,425.00% -98.76% -6.67% 116.98% -71.04% -1.61% -
  Horiz. % 68.28% 0.72% 57.71% 61.83% 28.49% 98.39% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 42.82 41.62 40.33 40.41 20.84 23.33 20.73 12.84%
  YoY % 2.88% 3.20% -0.20% 93.91% -10.67% 12.54% -
  Horiz. % 206.56% 200.77% 194.55% 194.93% 100.53% 112.54% 100.00%
EPS 5.52 5.28 4.25 3.75 0.99 3.61 3.11 10.03%
  YoY % 4.55% 24.24% 13.33% 278.79% -72.58% 16.08% -
  Horiz. % 177.49% 169.77% 136.66% 120.58% 31.83% 116.08% 100.00%
DPS 3.00 3.00 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% 100.00% - - - - -
NAPS 1.4478 135.3600 1.3187 1.0869 0.6214 0.6581 0.5570 17.24%
  YoY % -98.93% 10,164.66% 21.33% 74.91% -5.58% 18.15% -
  Horiz. % 259.93% 24,301.62% 236.75% 195.13% 111.56% 118.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 42.04 40.36 38.02 35.61 16.05 17.90 15.07 18.63%
  YoY % 4.16% 6.15% 6.77% 121.87% -10.34% 18.78% -
  Horiz. % 278.96% 267.82% 252.29% 236.30% 106.50% 118.78% 100.00%
EPS 5.42 5.12 4.01 3.30 0.76 2.77 2.26 15.68%
  YoY % 5.86% 27.68% 21.52% 334.21% -72.56% 22.57% -
  Horiz. % 239.82% 226.55% 177.43% 146.02% 33.63% 122.57% 100.00%
DPS 2.94 2.91 0.00 0.00 0.00 0.00 0.00 -
  YoY % 1.03% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.03% 100.00% - - - - -
NAPS 1.4212 131.2523 1.2431 0.9578 0.4785 0.5048 0.4048 23.26%
  YoY % -98.92% 10,458.47% 29.79% 100.17% -5.21% 24.70% -
  Horiz. % 351.09% 32,423.99% 307.09% 236.61% 118.21% 124.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.8000 2.2100 2.9000 2.1100 1.2100 1.8100 3.0200 -
P/RPS 6.54 5.31 7.19 5.22 5.81 7.76 14.57 -12.49%
  YoY % 23.16% -26.15% 37.74% -10.15% -25.13% -46.74% -
  Horiz. % 44.89% 36.44% 49.35% 35.83% 39.88% 53.26% 100.00%
P/EPS 50.72 41.88 68.24 56.27 122.22 50.14 97.11 -10.25%
  YoY % 21.11% -38.63% 21.27% -53.96% 143.76% -48.37% -
  Horiz. % 52.23% 43.13% 70.27% 57.94% 125.86% 51.63% 100.00%
EY 1.97 2.39 1.47 1.78 0.82 1.99 1.03 11.40%
  YoY % -17.57% 62.59% -17.42% 117.07% -58.79% 93.20% -
  Horiz. % 191.26% 232.04% 142.72% 172.82% 79.61% 193.20% 100.00%
DY 1.07 1.36 0.00 0.00 0.00 0.00 0.00 -
  YoY % -21.32% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.68% 100.00% - - - - -
P/NAPS 1.93 0.02 2.20 1.94 1.95 2.75 5.42 -15.80%
  YoY % 9,550.00% -99.09% 13.40% -0.51% -29.09% -49.26% -
  Horiz. % 35.61% 0.37% 40.59% 35.79% 35.98% 50.74% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 14/08/12 24/08/11 24/08/10 28/08/09 28/08/08 24/08/07 -
Price 2.5500 2.4500 2.7600 2.1200 1.4800 1.6000 2.6800 -
P/RPS 5.95 5.89 6.84 5.25 7.10 6.86 12.93 -12.12%
  YoY % 1.02% -13.89% 30.29% -26.06% 3.50% -46.95% -
  Horiz. % 46.02% 45.55% 52.90% 40.60% 54.91% 53.05% 100.00%
P/EPS 46.20 46.42 64.94 56.53 149.49 44.32 86.17 -9.86%
  YoY % -0.47% -28.52% 14.88% -62.18% 237.30% -48.57% -
  Horiz. % 53.61% 53.87% 75.36% 65.60% 173.48% 51.43% 100.00%
EY 2.16 2.15 1.54 1.77 0.67 2.26 1.16 10.91%
  YoY % 0.47% 39.61% -12.99% 164.18% -70.35% 94.83% -
  Horiz. % 186.21% 185.34% 132.76% 152.59% 57.76% 194.83% 100.00%
DY 1.18 1.22 0.00 0.00 0.00 0.00 0.00 -
  YoY % -3.28% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.72% 100.00% - - - - -
P/NAPS 1.76 0.02 2.09 1.95 2.38 2.43 4.81 -15.41%
  YoY % 8,700.00% -99.04% 7.18% -18.07% -2.06% -49.48% -
  Horiz. % 36.59% 0.42% 43.45% 40.54% 49.48% 50.52% 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.
 


 

226  431  477  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.025-0.005 
 CAREPLS 0.365+0.13 
 SUPERMX 1.83+0.22 
 ARMADA 0.415-0.05 
 XDL 0.155-0.01 
 SAPNRG 0.26-0.01 
 OCR-PA 0.025+0.005 
 BIOHLDG 0.205+0.025 
 ESCERAM 0.34+0.08 
 LKL 0.24+0.05 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers