Highlights

[MEDIA] YoY Quarter Result on 2008-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 24-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     9.37%    YoY -     -25.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 417,468 416,753 206,352 214,237 212,321 155,108 109,048 25.06%
  YoY % 0.17% 101.96% -3.68% 0.90% 36.89% 42.24% -
  Horiz. % 382.83% 382.17% 189.23% 196.46% 194.70% 142.24% 100.00%
PBT 72,716 94,336 49,643 47,168 58,697 32,503 23,959 20.32%
  YoY % -22.92% 90.03% 5.25% -19.64% 80.59% 35.66% -
  Horiz. % 303.50% 393.74% 207.20% 196.87% 244.99% 135.66% 100.00%
Tax -18,618 -20,655 -38,264 -13,573 -13,717 -4,516 -5,625 22.07%
  YoY % 9.86% 46.02% -181.91% 1.05% -203.74% 19.72% -
  Horiz. % 330.99% 367.20% 680.25% 241.30% 243.86% 80.28% 100.00%
NP 54,098 73,681 11,379 33,595 44,980 27,987 18,334 19.75%
  YoY % -26.58% 547.52% -66.13% -25.31% 60.72% 52.65% -
  Horiz. % 295.07% 401.88% 62.07% 183.24% 245.34% 152.65% 100.00%
NP to SH 53,372 71,869 17,262 33,595 44,980 27,987 18,851 18.93%
  YoY % -25.74% 316.34% -48.62% -25.31% 60.72% 48.46% -
  Horiz. % 283.13% 381.25% 91.57% 178.21% 238.61% 148.46% 100.00%
Tax Rate 25.60 % 21.90 % 77.08 % 28.78 % 23.37 % 13.89 % 23.48 % 1.45%
  YoY % 16.89% -71.59% 167.82% 23.15% 68.25% -40.84% -
  Horiz. % 109.03% 93.27% 328.28% 122.57% 99.53% 59.16% 100.00%
Total Cost 363,370 343,072 194,973 180,642 167,341 127,121 90,714 26.01%
  YoY % 5.92% 75.96% 7.93% 7.95% 31.64% 40.13% -
  Horiz. % 400.57% 378.19% 214.93% 199.13% 184.47% 140.13% 100.00%
Net Worth 1,350,479 1,145,861 506,323 546,851 483,269 215,957 279,256 30.03%
  YoY % 17.86% 126.31% -7.41% 13.16% 123.78% -22.67% -
  Horiz. % 483.60% 410.33% 181.31% 195.82% 173.06% 77.33% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 84,050 39,434 - - - - - -
  YoY % 113.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 213.14% 100.00% - - - - -
Div Payout % 157.48 % 54.87 % - % - % - % - % - % -
  YoY % 187.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 287.01% 100.00% - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,350,479 1,145,861 506,323 546,851 483,269 215,957 279,256 30.03%
  YoY % 17.86% 126.31% -7.41% 13.16% 123.78% -22.67% -
  Horiz. % 483.60% 410.33% 181.31% 195.82% 173.06% 77.33% 100.00%
NOSH 1,050,629 985,857 854,554 848,358 816,333 672,764 594,668 9.95%
  YoY % 6.57% 15.37% 0.73% 3.92% 21.34% 13.13% -
  Horiz. % 176.67% 165.78% 143.70% 142.66% 137.28% 113.13% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 12.96 % 17.68 % 5.51 % 15.68 % 21.18 % 18.04 % 16.81 % -4.24%
  YoY % -26.70% 220.87% -64.86% -25.97% 17.41% 7.32% -
  Horiz. % 77.10% 105.18% 32.78% 93.28% 126.00% 107.32% 100.00%
ROE 3.95 % 6.27 % 3.41 % 6.14 % 9.31 % 12.96 % 6.75 % -8.54%
  YoY % -37.00% 83.87% -44.46% -34.05% -28.16% 92.00% -
  Horiz. % 58.52% 92.89% 50.52% 90.96% 137.93% 192.00% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 39.74 42.27 24.15 25.25 26.01 23.06 18.34 13.75%
  YoY % -5.99% 75.03% -4.36% -2.92% 12.79% 25.74% -
  Horiz. % 216.68% 230.48% 131.68% 137.68% 141.82% 125.74% 100.00%
EPS 5.08 7.29 2.02 3.96 5.51 4.16 3.17 8.17%
  YoY % -30.32% 260.89% -48.99% -28.13% 32.45% 31.23% -
  Horiz. % 160.25% 229.97% 63.72% 124.92% 173.82% 131.23% 100.00%
DPS 8.00 4.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% - - - - -
NAPS 1.2854 1.1623 0.5925 0.6446 0.5920 0.3210 0.4696 18.26%
  YoY % 10.59% 96.17% -8.08% 8.89% 84.42% -31.64% -
  Horiz. % 273.72% 247.51% 126.17% 137.27% 126.06% 68.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 37.64 37.57 18.60 19.31 19.14 13.98 9.83 25.07%
  YoY % 0.19% 101.99% -3.68% 0.89% 36.91% 42.22% -
  Horiz. % 382.91% 382.20% 189.22% 196.44% 194.71% 142.22% 100.00%
EPS 4.81 6.48 1.56 3.03 4.06 2.52 1.70 18.92%
  YoY % -25.77% 315.38% -48.51% -25.37% 61.11% 48.24% -
  Horiz. % 282.94% 381.18% 91.76% 178.24% 238.82% 148.24% 100.00%
DPS 7.58 3.56 0.00 0.00 0.00 0.00 0.00 -
  YoY % 112.92% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 212.92% 100.00% - - - - -
NAPS 1.2175 1.0331 0.4565 0.4930 0.4357 0.1947 0.2518 30.02%
  YoY % 17.85% 126.31% -7.40% 13.15% 123.78% -22.68% -
  Horiz. % 483.52% 410.29% 181.29% 195.79% 173.03% 77.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.2000 2.1600 1.6100 1.3100 2.8500 1.9100 1.6000 -
P/RPS 5.54 5.11 6.67 5.19 10.96 8.28 8.73 -7.30%
  YoY % 8.41% -23.39% 28.52% -52.65% 32.37% -5.15% -
  Horiz. % 63.46% 58.53% 76.40% 59.45% 125.54% 94.85% 100.00%
P/EPS 43.31 29.63 79.70 33.08 51.72 45.91 50.47 -2.52%
  YoY % 46.17% -62.82% 140.93% -36.04% 12.66% -9.04% -
  Horiz. % 85.81% 58.71% 157.92% 65.54% 102.48% 90.96% 100.00%
EY 2.31 3.38 1.25 3.02 1.93 2.18 1.98 2.60%
  YoY % -31.66% 170.40% -58.61% 56.48% -11.47% 10.10% -
  Horiz. % 116.67% 170.71% 63.13% 152.53% 97.47% 110.10% 100.00%
DY 3.64 1.85 0.00 0.00 0.00 0.00 0.00 -
  YoY % 96.76% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 196.76% 100.00% - - - - -
P/NAPS 1.71 1.86 2.72 2.03 4.81 5.95 3.41 -10.86%
  YoY % -8.06% -31.62% 33.99% -57.80% -19.16% 74.49% -
  Horiz. % 50.15% 54.55% 79.77% 59.53% 141.06% 174.49% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 18/11/11 16/11/10 26/11/09 24/11/08 15/11/07 29/11/06 01/12/05 -
Price 2.6000 2.2200 1.7400 0.9300 2.8000 2.5300 1.6300 -
P/RPS 6.54 5.25 7.21 3.68 10.77 10.97 8.89 -4.99%
  YoY % 24.57% -27.18% 95.92% -65.83% -1.82% 23.40% -
  Horiz. % 73.57% 59.06% 81.10% 41.39% 121.15% 123.40% 100.00%
P/EPS 51.18 30.45 86.14 23.48 50.82 60.82 51.42 -0.08%
  YoY % 68.08% -64.65% 266.87% -53.80% -16.44% 18.28% -
  Horiz. % 99.53% 59.22% 167.52% 45.66% 98.83% 118.28% 100.00%
EY 1.95 3.28 1.16 4.26 1.97 1.64 1.94 0.09%
  YoY % -40.55% 182.76% -72.77% 116.24% 20.12% -15.46% -
  Horiz. % 100.52% 169.07% 59.79% 219.59% 101.55% 84.54% 100.00%
DY 3.08 1.80 0.00 0.00 0.00 0.00 0.00 -
  YoY % 71.11% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 171.11% 100.00% - - - - -
P/NAPS 2.02 1.91 2.94 1.44 4.73 7.88 3.47 -8.62%
  YoY % 5.76% -35.03% 104.17% -69.56% -39.97% 127.09% -
  Horiz. % 58.21% 55.04% 84.73% 41.50% 136.31% 227.09% 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
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

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