Highlights

[MEDIA] YoY Quarter Result on 2009-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     1,014.08%    YoY -     4,036.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 477,727 428,804 411,271 218,498 208,925 199,157 146,893 21.70%
  YoY % 11.41% 4.26% 88.23% 4.58% 4.90% 35.58% -
  Horiz. % 325.22% 291.92% 279.98% 148.75% 142.23% 135.58% 100.00%
PBT 98,376 98,003 79,384 211,623 52,198 49,570 54,263 10.41%
  YoY % 0.38% 23.45% -62.49% 305.42% 5.30% -8.65% -
  Horiz. % 181.29% 180.61% 146.29% 390.00% 96.19% 91.35% 100.00%
Tax -24,758 -23,225 9,179 1,213 -43,270 -10,696 -8,559 19.35%
  YoY % -6.60% -353.02% 656.72% 102.80% -304.54% -24.97% -
  Horiz. % 289.26% 271.35% -107.24% -14.17% 505.55% 124.97% 100.00%
NP 73,618 74,778 88,563 212,836 8,928 38,874 45,704 8.26%
  YoY % -1.55% -15.57% -58.39% 2,283.92% -77.03% -14.94% -
  Horiz. % 161.08% 163.61% 193.78% 465.68% 19.53% 85.06% 100.00%
NP to SH 73,164 74,540 88,200 192,313 4,649 38,874 43,308 9.12%
  YoY % -1.85% -15.49% -54.14% 4,036.65% -88.04% -10.24% -
  Horiz. % 168.94% 172.12% 203.66% 444.06% 10.73% 89.76% 100.00%
Tax Rate 25.17 % 23.70 % -11.56 % -0.57 % 82.90 % 21.58 % 15.77 % 8.10%
  YoY % 6.20% 305.02% -1,928.07% -100.69% 284.15% 36.84% -
  Horiz. % 159.61% 150.29% -73.30% -3.61% 525.68% 136.84% 100.00%
Total Cost 404,109 354,026 322,708 5,662 199,997 160,283 101,189 25.93%
  YoY % 14.15% 9.70% 5,599.54% -97.17% 24.78% 58.40% -
  Horiz. % 399.36% 349.87% 318.92% 5.60% 197.65% 158.40% 100.00%
Net Worth 1,541,530 1,340,122 985,978 869,354 545,792 525,365 278,221 32.99%
  YoY % 15.03% 35.92% 13.42% 59.28% 3.89% 88.83% -
  Horiz. % 554.07% 481.67% 354.39% 312.47% 196.17% 188.83% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 75,296 52,479 59,158 85,863 56,633 - - -
  YoY % 43.48% -11.29% -31.10% 51.61% 0.00% 0.00% -
  Horiz. % 132.95% 92.67% 104.46% 151.61% 100.00% - -
Div Payout % 102.91 % 70.40 % 67.07 % 44.65 % 1,218.18 % - % - % -
  YoY % 46.18% 4.96% 50.21% -96.33% 0.00% 0.00% -
  Horiz. % 8.45% 5.78% 5.51% 3.67% 100.00% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,541,530 1,340,122 985,978 869,354 545,792 525,365 278,221 32.99%
  YoY % 15.03% 35.92% 13.42% 59.28% 3.89% 88.83% -
  Horiz. % 554.07% 481.67% 354.39% 312.47% 196.17% 188.83% 100.00%
NOSH 1,075,661 1,049,594 985,978 857,774 845,272 809,874 676,609 8.03%
  YoY % 2.48% 6.45% 14.95% 1.48% 4.37% 19.70% -
  Horiz. % 158.98% 155.13% 145.72% 126.78% 124.93% 119.70% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 15.41 % 17.44 % 21.53 % 97.41 % 4.27 % 19.52 % 31.11 % -11.04%
  YoY % -11.64% -19.00% -77.90% 2,181.26% -78.12% -37.25% -
  Horiz. % 49.53% 56.06% 69.21% 313.11% 13.73% 62.75% 100.00%
ROE 4.75 % 5.56 % 8.95 % 22.12 % 0.85 % 7.40 % 15.57 % -17.94%
  YoY % -14.57% -37.88% -59.54% 2,502.35% -88.51% -52.47% -
  Horiz. % 30.51% 35.71% 57.48% 142.07% 5.46% 47.53% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 44.41 40.85 41.71 25.47 24.72 24.59 21.71 12.66%
  YoY % 8.71% -2.06% 63.76% 3.03% 0.53% 13.27% -
  Horiz. % 204.56% 188.16% 192.12% 117.32% 113.86% 113.27% 100.00%
EPS 6.80 7.10 8.95 22.42 0.55 4.80 6.10 1.83%
  YoY % -4.23% -20.67% -60.08% 3,976.36% -88.54% -21.31% -
  Horiz. % 111.48% 116.39% 146.72% 367.54% 9.02% 78.69% 100.00%
DPS 7.00 5.00 6.00 10.01 6.70 0.00 0.00 -
  YoY % 40.00% -16.67% -40.06% 49.40% 0.00% 0.00% -
  Horiz. % 104.48% 74.63% 89.55% 149.40% 100.00% - -
NAPS 1.4331 1.2768 1.0000 1.0135 0.6457 0.6487 0.4112 23.11%
  YoY % 12.24% 27.68% -1.33% 56.96% -0.46% 57.76% -
  Horiz. % 348.52% 310.51% 243.19% 246.47% 157.03% 157.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 43.07 38.66 37.08 19.70 18.84 17.96 13.24 21.70%
  YoY % 11.41% 4.26% 88.22% 4.56% 4.90% 35.65% -
  Horiz. % 325.30% 291.99% 280.06% 148.79% 142.30% 135.65% 100.00%
EPS 6.60 6.72 7.95 17.34 0.42 3.50 3.90 9.16%
  YoY % -1.79% -15.47% -54.15% 4,028.57% -88.00% -10.26% -
  Horiz. % 169.23% 172.31% 203.85% 444.62% 10.77% 89.74% 100.00%
DPS 6.79 4.73 5.33 7.74 5.11 0.00 0.00 -
  YoY % 43.55% -11.26% -31.14% 51.47% 0.00% 0.00% -
  Horiz. % 132.88% 92.56% 104.31% 151.47% 100.00% - -
NAPS 1.3898 1.2082 0.8889 0.7838 0.4921 0.4736 0.2508 32.99%
  YoY % 15.03% 35.92% 13.41% 59.28% 3.91% 88.84% -
  Horiz. % 554.15% 481.74% 354.43% 312.52% 196.21% 188.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.3400 2.6000 2.6000 1.6700 1.1100 2.8100 2.5000 -
P/RPS 5.27 6.36 6.23 6.56 4.49 11.43 11.52 -12.21%
  YoY % -17.14% 2.09% -5.03% 46.10% -60.72% -0.78% -
  Horiz. % 45.75% 55.21% 54.08% 56.94% 38.98% 99.22% 100.00%
P/EPS 34.40 36.61 29.07 7.45 201.82 58.54 39.06 -2.09%
  YoY % -6.04% 25.94% 290.20% -96.31% 244.76% 49.87% -
  Horiz. % 88.07% 93.73% 74.42% 19.07% 516.69% 149.87% 100.00%
EY 2.91 2.73 3.44 13.43 0.50 1.71 2.56 2.16%
  YoY % 6.59% -20.64% -74.39% 2,586.00% -70.76% -33.20% -
  Horiz. % 113.67% 106.64% 134.38% 524.61% 19.53% 66.80% 100.00%
DY 2.99 1.92 2.31 5.99 6.04 0.00 0.00 -
  YoY % 55.73% -16.88% -61.44% -0.83% 0.00% 0.00% -
  Horiz. % 49.50% 31.79% 38.25% 99.17% 100.00% - -
P/NAPS 1.63 2.04 2.60 1.65 1.72 4.33 6.08 -19.68%
  YoY % -20.10% -21.54% 57.58% -4.07% -60.28% -28.78% -
  Horiz. % 26.81% 33.55% 42.76% 27.14% 28.29% 71.22% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 23/02/12 23/02/11 24/02/10 27/02/09 28/02/08 28/02/07 -
Price 2.1400 2.7100 2.3900 1.9100 0.9700 2.4000 2.4000 -
P/RPS 4.82 6.63 5.73 7.50 3.92 9.76 11.05 -12.90%
  YoY % -27.30% 15.71% -23.60% 91.33% -59.84% -11.67% -
  Horiz. % 43.62% 60.00% 51.86% 67.87% 35.48% 88.33% 100.00%
P/EPS 31.46 38.16 26.72 8.52 176.36 50.00 37.50 -2.88%
  YoY % -17.56% 42.81% 213.61% -95.17% 252.72% 33.33% -
  Horiz. % 83.89% 101.76% 71.25% 22.72% 470.29% 133.33% 100.00%
EY 3.18 2.62 3.74 11.74 0.57 2.00 2.67 2.95%
  YoY % 21.37% -29.95% -68.14% 1,959.65% -71.50% -25.09% -
  Horiz. % 119.10% 98.13% 140.07% 439.70% 21.35% 74.91% 100.00%
DY 3.27 1.85 2.51 5.24 6.91 0.00 0.00 -
  YoY % 76.76% -26.29% -52.10% -24.17% 0.00% 0.00% -
  Horiz. % 47.32% 26.77% 36.32% 75.83% 100.00% - -
P/NAPS 1.49 2.12 2.39 1.88 1.50 3.70 5.84 -20.34%
  YoY % -29.72% -11.30% 27.13% 25.33% -59.46% -36.64% -
  Horiz. % 25.51% 36.30% 40.92% 32.19% 25.68% 63.36% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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