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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers