Highlights

[MEDIA] YoY Quarter Result on 2009-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 26-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     104.14%    YoY -     -48.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 437,211 417,468 416,753 206,352 214,237 212,321 155,108 18.83%
  YoY % 4.73% 0.17% 101.96% -3.68% 0.90% 36.89% -
  Horiz. % 281.88% 269.15% 268.69% 133.04% 138.12% 136.89% 100.00%
PBT 78,690 72,716 94,336 49,643 47,168 58,697 32,503 15.86%
  YoY % 8.22% -22.92% 90.03% 5.25% -19.64% 80.59% -
  Horiz. % 242.10% 223.72% 290.24% 152.73% 145.12% 180.59% 100.00%
Tax -19,776 -18,618 -20,655 -38,264 -13,573 -13,717 -4,516 27.88%
  YoY % -6.22% 9.86% 46.02% -181.91% 1.05% -203.74% -
  Horiz. % 437.91% 412.27% 457.37% 847.30% 300.55% 303.74% 100.00%
NP 58,914 54,098 73,681 11,379 33,595 44,980 27,987 13.20%
  YoY % 8.90% -26.58% 547.52% -66.13% -25.31% 60.72% -
  Horiz. % 210.50% 193.30% 263.27% 40.66% 120.04% 160.72% 100.00%
NP to SH 58,621 53,372 71,869 17,262 33,595 44,980 27,987 13.10%
  YoY % 9.83% -25.74% 316.34% -48.62% -25.31% 60.72% -
  Horiz. % 209.46% 190.70% 256.79% 61.68% 120.04% 160.72% 100.00%
Tax Rate 25.13 % 25.60 % 21.90 % 77.08 % 28.78 % 23.37 % 13.89 % 10.38%
  YoY % -1.84% 16.89% -71.59% 167.82% 23.15% 68.25% -
  Horiz. % 180.92% 184.31% 157.67% 554.93% 207.20% 168.25% 100.00%
Total Cost 378,297 363,370 343,072 194,973 180,642 167,341 127,121 19.91%
  YoY % 4.11% 5.92% 75.96% 7.93% 7.95% 31.64% -
  Horiz. % 297.59% 285.85% 269.88% 153.38% 142.10% 131.64% 100.00%
Net Worth 142,875,228 1,350,479 1,145,861 506,323 546,851 483,269 215,957 194.90%
  YoY % 10,479.59% 17.86% 126.31% -7.41% 13.16% 123.78% -
  Horiz. % 66,158.99% 625.35% 530.60% 234.46% 253.22% 223.78% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 32,261 84,050 39,434 - - - - -
  YoY % -61.62% 113.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.81% 213.14% 100.00% - - - -
Div Payout % 55.03 % 157.48 % 54.87 % - % - % - % - % -
  YoY % -65.06% 187.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.29% 287.01% 100.00% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 142,875,228 1,350,479 1,145,861 506,323 546,851 483,269 215,957 194.90%
  YoY % 10,479.59% 17.86% 126.31% -7.41% 13.16% 123.78% -
  Horiz. % 66,158.99% 625.35% 530.60% 234.46% 253.22% 223.78% 100.00%
NOSH 1,075,381 1,050,629 985,857 854,554 848,358 816,333 672,764 8.12%
  YoY % 2.36% 6.57% 15.37% 0.73% 3.92% 21.34% -
  Horiz. % 159.85% 156.17% 146.54% 127.02% 126.10% 121.34% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.47 % 12.96 % 17.68 % 5.51 % 15.68 % 21.18 % 18.04 % -4.75%
  YoY % 3.94% -26.70% 220.87% -64.86% -25.97% 17.41% -
  Horiz. % 74.67% 71.84% 98.00% 30.54% 86.92% 117.41% 100.00%
ROE 0.04 % 3.95 % 6.27 % 3.41 % 6.14 % 9.31 % 12.96 % -61.81%
  YoY % -98.99% -37.00% 83.87% -44.46% -34.05% -28.16% -
  Horiz. % 0.31% 30.48% 48.38% 26.31% 47.38% 71.84% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 40.66 39.74 42.27 24.15 25.25 26.01 23.06 9.90%
  YoY % 2.32% -5.99% 75.03% -4.36% -2.92% 12.79% -
  Horiz. % 176.32% 172.33% 183.30% 104.73% 109.50% 112.79% 100.00%
EPS 5.45 5.08 7.29 2.02 3.96 5.51 4.16 4.60%
  YoY % 7.28% -30.32% 260.89% -48.99% -28.13% 32.45% -
  Horiz. % 131.01% 122.12% 175.24% 48.56% 95.19% 132.45% 100.00%
DPS 3.00 8.00 4.00 0.00 0.00 0.00 0.00 -
  YoY % -62.50% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 200.00% 100.00% - - - -
NAPS 132.8600 1.2854 1.1623 0.5925 0.6446 0.5920 0.3210 172.74%
  YoY % 10,236.08% 10.59% 96.17% -8.08% 8.89% 84.42% -
  Horiz. % 41,389.41% 400.44% 362.09% 184.58% 200.81% 184.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 39.42 37.64 37.57 18.60 19.31 19.14 13.98 18.84%
  YoY % 4.73% 0.19% 101.99% -3.68% 0.89% 36.91% -
  Horiz. % 281.97% 269.24% 268.74% 133.05% 138.13% 136.91% 100.00%
EPS 5.29 4.81 6.48 1.56 3.03 4.06 2.52 13.14%
  YoY % 9.98% -25.77% 315.38% -48.51% -25.37% 61.11% -
  Horiz. % 209.92% 190.87% 257.14% 61.90% 120.24% 161.11% 100.00%
DPS 2.91 7.58 3.56 0.00 0.00 0.00 0.00 -
  YoY % -61.61% 112.92% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.74% 212.92% 100.00% - - - -
NAPS 128.8104 1.2175 1.0331 0.4565 0.4930 0.4357 0.1947 194.90%
  YoY % 10,479.91% 17.85% 126.31% -7.40% 13.15% 123.78% -
  Horiz. % 66,158.39% 625.32% 530.61% 234.46% 253.21% 223.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.3300 2.2000 2.1600 1.6100 1.3100 2.8500 1.9100 -
P/RPS 5.73 5.54 5.11 6.67 5.19 10.96 8.28 -5.95%
  YoY % 3.43% 8.41% -23.39% 28.52% -52.65% 32.37% -
  Horiz. % 69.20% 66.91% 61.71% 80.56% 62.68% 132.37% 100.00%
P/EPS 42.74 43.31 29.63 79.70 33.08 51.72 45.91 -1.18%
  YoY % -1.32% 46.17% -62.82% 140.93% -36.04% 12.66% -
  Horiz. % 93.10% 94.34% 64.54% 173.60% 72.05% 112.66% 100.00%
EY 2.34 2.31 3.38 1.25 3.02 1.93 2.18 1.19%
  YoY % 1.30% -31.66% 170.40% -58.61% 56.48% -11.47% -
  Horiz. % 107.34% 105.96% 155.05% 57.34% 138.53% 88.53% 100.00%
DY 1.29 3.64 1.85 0.00 0.00 0.00 0.00 -
  YoY % -64.56% 96.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 69.73% 196.76% 100.00% - - - -
P/NAPS 0.02 1.71 1.86 2.72 2.03 4.81 5.95 -61.26%
  YoY % -98.83% -8.06% -31.62% 33.99% -57.80% -19.16% -
  Horiz. % 0.34% 28.74% 31.26% 45.71% 34.12% 80.84% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 18/11/11 16/11/10 26/11/09 24/11/08 15/11/07 29/11/06 -
Price 2.4400 2.6000 2.2200 1.7400 0.9300 2.8000 2.5300 -
P/RPS 6.00 6.54 5.25 7.21 3.68 10.77 10.97 -9.56%
  YoY % -8.26% 24.57% -27.18% 95.92% -65.83% -1.82% -
  Horiz. % 54.69% 59.62% 47.86% 65.72% 33.55% 98.18% 100.00%
P/EPS 44.76 51.18 30.45 86.14 23.48 50.82 60.82 -4.98%
  YoY % -12.54% 68.08% -64.65% 266.87% -53.80% -16.44% -
  Horiz. % 73.59% 84.15% 50.07% 141.63% 38.61% 83.56% 100.00%
EY 2.23 1.95 3.28 1.16 4.26 1.97 1.64 5.25%
  YoY % 14.36% -40.55% 182.76% -72.77% 116.24% 20.12% -
  Horiz. % 135.98% 118.90% 200.00% 70.73% 259.76% 120.12% 100.00%
DY 1.23 3.08 1.80 0.00 0.00 0.00 0.00 -
  YoY % -60.06% 71.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.33% 171.11% 100.00% - - - -
P/NAPS 0.02 2.02 1.91 2.94 1.44 4.73 7.88 -63.03%
  YoY % -99.01% 5.76% -35.03% 104.17% -69.56% -39.97% -
  Horiz. % 0.25% 25.63% 24.24% 37.31% 18.27% 60.03% 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.
 


 

183  123  422  1534 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.02-0.005 
 NEXGRAM 0.015+0.005 
 KHEESAN 0.525+0.045 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.29+0.015 
 HSI-C7K 0.26+0.02 
 SAPNRG 0.2650.00 
 KNM-WB 0.07-0.015 
 DOLPHIN 0.15+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers