Highlights

[MEDIA] YoY Quarter Result on 2008-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -86.16%    YoY -     -88.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 428,804 411,271 218,498 208,925 199,157 146,893 118,673 23.86%
  YoY % 4.26% 88.23% 4.58% 4.90% 35.58% 23.78% -
  Horiz. % 361.33% 346.56% 184.12% 176.05% 167.82% 123.78% 100.00%
PBT 98,003 79,384 211,623 52,198 49,570 54,263 22,739 27.55%
  YoY % 23.45% -62.49% 305.42% 5.30% -8.65% 138.63% -
  Horiz. % 430.99% 349.11% 930.66% 229.55% 218.00% 238.63% 100.00%
Tax -23,225 9,179 1,213 -43,270 -10,696 -8,559 1,345 -
  YoY % -353.02% 656.72% 102.80% -304.54% -24.97% -736.36% -
  Horiz. % -1,726.77% 682.45% 90.19% -3,217.10% -795.24% -636.36% 100.00%
NP 74,778 88,563 212,836 8,928 38,874 45,704 24,084 20.77%
  YoY % -15.57% -58.39% 2,283.92% -77.03% -14.94% 89.77% -
  Horiz. % 310.49% 367.73% 883.72% 37.07% 161.41% 189.77% 100.00%
NP to SH 74,540 88,200 192,313 4,649 38,874 43,308 24,867 20.07%
  YoY % -15.49% -54.14% 4,036.65% -88.04% -10.24% 74.16% -
  Horiz. % 299.75% 354.69% 773.37% 18.70% 156.33% 174.16% 100.00%
Tax Rate 23.70 % -11.56 % -0.57 % 82.90 % 21.58 % 15.77 % -5.91 % -
  YoY % 305.02% -1,928.07% -100.69% 284.15% 36.84% 366.84% -
  Horiz. % -401.02% 195.60% 9.64% -1,402.71% -365.14% -266.84% 100.00%
Total Cost 354,026 322,708 5,662 199,997 160,283 101,189 94,589 24.59%
  YoY % 9.70% 5,599.54% -97.17% 24.78% 58.40% 6.98% -
  Horiz. % 374.28% 341.17% 5.99% 211.44% 169.45% 106.98% 100.00%
Net Worth 1,340,122 985,978 869,354 545,792 525,365 278,221 34,390 84.08%
  YoY % 35.92% 13.42% 59.28% 3.89% 88.83% 709.00% -
  Horiz. % 3,896.76% 2,866.99% 2,527.88% 1,587.04% 1,527.64% 809.00% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 52,479 59,158 85,863 56,633 - - - -
  YoY % -11.29% -31.10% 51.61% 0.00% 0.00% 0.00% -
  Horiz. % 92.67% 104.46% 151.61% 100.00% - - -
Div Payout % 70.40 % 67.07 % 44.65 % 1,218.18 % - % - % - % -
  YoY % 4.96% 50.21% -96.33% 0.00% 0.00% 0.00% -
  Horiz. % 5.78% 5.51% 3.67% 100.00% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,340,122 985,978 869,354 545,792 525,365 278,221 34,390 84.08%
  YoY % 35.92% 13.42% 59.28% 3.89% 88.83% 709.00% -
  Horiz. % 3,896.76% 2,866.99% 2,527.88% 1,587.04% 1,527.64% 809.00% 100.00%
NOSH 1,049,594 985,978 857,774 845,272 809,874 676,609 563,782 10.91%
  YoY % 6.45% 14.95% 1.48% 4.37% 19.70% 20.01% -
  Horiz. % 186.17% 174.89% 152.15% 149.93% 143.65% 120.01% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 17.44 % 21.53 % 97.41 % 4.27 % 19.52 % 31.11 % 20.29 % -2.49%
  YoY % -19.00% -77.90% 2,181.26% -78.12% -37.25% 53.33% -
  Horiz. % 85.95% 106.11% 480.09% 21.04% 96.21% 153.33% 100.00%
ROE 5.56 % 8.95 % 22.12 % 0.85 % 7.40 % 15.57 % 72.31 % -34.78%
  YoY % -37.88% -59.54% 2,502.35% -88.51% -52.47% -78.47% -
  Horiz. % 7.69% 12.38% 30.59% 1.18% 10.23% 21.53% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 40.85 41.71 25.47 24.72 24.59 21.71 21.05 11.68%
  YoY % -2.06% 63.76% 3.03% 0.53% 13.27% 3.14% -
  Horiz. % 194.06% 198.15% 121.00% 117.43% 116.82% 103.14% 100.00%
EPS 7.10 8.95 22.42 0.55 4.80 6.10 4.40 8.30%
  YoY % -20.67% -60.08% 3,976.36% -88.54% -21.31% 38.64% -
  Horiz. % 161.36% 203.41% 509.55% 12.50% 109.09% 138.64% 100.00%
DPS 5.00 6.00 10.01 6.70 0.00 0.00 0.00 -
  YoY % -16.67% -40.06% 49.40% 0.00% 0.00% 0.00% -
  Horiz. % 74.63% 89.55% 149.40% 100.00% - - -
NAPS 1.2768 1.0000 1.0135 0.6457 0.6487 0.4112 0.0610 65.97%
  YoY % 27.68% -1.33% 56.96% -0.46% 57.76% 574.10% -
  Horiz. % 2,093.11% 1,639.34% 1,661.48% 1,058.52% 1,063.44% 674.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 38.66 37.08 19.70 18.84 17.96 13.24 10.70 23.86%
  YoY % 4.26% 88.22% 4.56% 4.90% 35.65% 23.74% -
  Horiz. % 361.31% 346.54% 184.11% 176.07% 167.85% 123.74% 100.00%
EPS 6.72 7.95 17.34 0.42 3.50 3.90 2.24 20.08%
  YoY % -15.47% -54.15% 4,028.57% -88.00% -10.26% 74.11% -
  Horiz. % 300.00% 354.91% 774.11% 18.75% 156.25% 174.11% 100.00%
DPS 4.73 5.33 7.74 5.11 0.00 0.00 0.00 -
  YoY % -11.26% -31.14% 51.47% 0.00% 0.00% 0.00% -
  Horiz. % 92.56% 104.31% 151.47% 100.00% - - -
NAPS 1.2082 0.8889 0.7838 0.4921 0.4736 0.2508 0.0310 84.08%
  YoY % 35.92% 13.41% 59.28% 3.91% 88.84% 709.03% -
  Horiz. % 3,897.42% 2,867.42% 2,528.39% 1,587.42% 1,527.74% 809.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.6000 2.6000 1.6700 1.1100 2.8100 2.5000 1.7000 -
P/RPS 6.36 6.23 6.56 4.49 11.43 11.52 8.08 -3.91%
  YoY % 2.09% -5.03% 46.10% -60.72% -0.78% 42.57% -
  Horiz. % 78.71% 77.10% 81.19% 55.57% 141.46% 142.57% 100.00%
P/EPS 36.61 29.07 7.45 201.82 58.54 39.06 38.54 -0.85%
  YoY % 25.94% 290.20% -96.31% 244.76% 49.87% 1.35% -
  Horiz. % 94.99% 75.43% 19.33% 523.66% 151.89% 101.35% 100.00%
EY 2.73 3.44 13.43 0.50 1.71 2.56 2.59 0.88%
  YoY % -20.64% -74.39% 2,586.00% -70.76% -33.20% -1.16% -
  Horiz. % 105.41% 132.82% 518.53% 19.31% 66.02% 98.84% 100.00%
DY 1.92 2.31 5.99 6.04 0.00 0.00 0.00 -
  YoY % -16.88% -61.44% -0.83% 0.00% 0.00% 0.00% -
  Horiz. % 31.79% 38.25% 99.17% 100.00% - - -
P/NAPS 2.04 2.60 1.65 1.72 4.33 6.08 27.87 -35.31%
  YoY % -21.54% 57.58% -4.07% -60.28% -28.78% -78.18% -
  Horiz. % 7.32% 9.33% 5.92% 6.17% 15.54% 21.82% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 23/02/11 24/02/10 27/02/09 28/02/08 28/02/07 02/03/06 -
Price 2.7100 2.3900 1.9100 0.9700 2.4000 2.4000 1.8500 -
P/RPS 6.63 5.73 7.50 3.92 9.76 11.05 8.79 -4.59%
  YoY % 15.71% -23.60% 91.33% -59.84% -11.67% 25.71% -
  Horiz. % 75.43% 65.19% 85.32% 44.60% 111.04% 125.71% 100.00%
P/EPS 38.16 26.72 8.52 176.36 50.00 37.50 41.94 -1.56%
  YoY % 42.81% 213.61% -95.17% 252.72% 33.33% -10.59% -
  Horiz. % 90.99% 63.71% 20.31% 420.51% 119.22% 89.41% 100.00%
EY 2.62 3.74 11.74 0.57 2.00 2.67 2.38 1.61%
  YoY % -29.95% -68.14% 1,959.65% -71.50% -25.09% 12.18% -
  Horiz. % 110.08% 157.14% 493.28% 23.95% 84.03% 112.18% 100.00%
DY 1.85 2.51 5.24 6.91 0.00 0.00 0.00 -
  YoY % -26.29% -52.10% -24.17% 0.00% 0.00% 0.00% -
  Horiz. % 26.77% 36.32% 75.83% 100.00% - - -
P/NAPS 2.12 2.39 1.88 1.50 3.70 5.84 30.33 -35.81%
  YoY % -11.30% 27.13% 25.33% -59.46% -36.64% -80.75% -
  Horiz. % 6.99% 7.88% 6.20% 4.95% 12.20% 19.25% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers