Highlights

[MEDIA] YoY Quarter Result on 2010-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 19-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -76.30%    YoY -     296.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 365,836 335,284 354,189 323,672 141,177 159,586 112,911 21.62%
  YoY % 9.11% -5.34% 9.43% 129.27% -11.54% 41.34% -
  Horiz. % 324.00% 296.95% 313.69% 286.66% 125.03% 141.34% 100.00%
PBT 36,642 28,724 47,561 58,667 -9,359 22,484 11,219 21.78%
  YoY % 27.57% -39.61% -18.93% 726.85% -141.63% 100.41% -
  Horiz. % 326.61% 256.03% 423.93% 522.93% -83.42% 200.41% 100.00%
Tax -8,862 -7,322 -12,385 -11,792 38,290 -5,421 -2,661 22.18%
  YoY % -21.03% 40.88% -5.03% -130.80% 806.33% -103.72% -
  Horiz. % 333.03% 275.16% 465.43% 443.14% -1,438.93% 203.72% 100.00%
NP 27,780 21,402 35,176 46,875 28,931 17,063 8,558 21.66%
  YoY % 29.80% -39.16% -24.96% 62.02% 69.55% 99.38% -
  Horiz. % 324.61% 250.08% 411.03% 547.73% 338.06% 199.38% 100.00%
NP to SH 27,107 20,766 34,793 45,572 -23,231 17,063 8,518 21.26%
  YoY % 30.54% -40.32% -23.65% 296.17% -236.15% 100.32% -
  Horiz. % 318.23% 243.79% 408.46% 535.01% -272.73% 200.32% 100.00%
Tax Rate 24.19 % 25.49 % 26.04 % 20.10 % - % 24.11 % 23.72 % 0.33%
  YoY % -5.10% -2.11% 29.55% 0.00% 0.00% 1.64% -
  Horiz. % 101.98% 107.46% 109.78% 84.74% 0.00% 101.64% 100.00%
Total Cost 338,056 313,882 319,013 276,797 112,246 142,523 104,353 21.62%
  YoY % 7.70% -1.61% 15.25% 146.60% -21.24% 36.58% -
  Horiz. % 323.95% 300.79% 305.71% 265.25% 107.56% 136.58% 100.00%
Net Worth 1,582,506 1,392,420 1,315,403 102,375,987 1,227,437 583,028 398,548 25.81%
  YoY % 13.65% 5.86% -98.72% 8,240.62% 110.53% 46.29% -
  Horiz. % 397.07% 349.37% 330.05% 25,687.20% 307.98% 146.29% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,582,506 1,392,420 1,315,403 102,375,987 1,227,437 583,028 398,548 25.81%
  YoY % 13.65% 5.86% -98.72% 8,240.62% 110.53% 46.29% -
  Horiz. % 397.07% 349.37% 330.05% 25,687.20% 307.98% 146.29% 100.00%
NOSH 1,084,280 1,071,752 1,035,505 975,845 2,002,672 848,905 781,467 5.60%
  YoY % 1.17% 3.50% 6.11% -51.27% 135.91% 8.63% -
  Horiz. % 138.75% 137.15% 132.51% 124.87% 256.27% 108.63% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.59 % 6.38 % 9.93 % 14.48 % 20.49 % 10.69 % 7.58 % 0.02%
  YoY % 18.97% -35.75% -31.42% -29.33% 91.67% 41.03% -
  Horiz. % 100.13% 84.17% 131.00% 191.03% 270.32% 141.03% 100.00%
ROE 1.71 % 1.49 % 2.65 % 0.04 % -1.89 % 2.93 % 2.14 % -3.67%
  YoY % 14.77% -43.77% 6,525.00% 102.12% -164.51% 36.92% -
  Horiz. % 79.91% 69.63% 123.83% 1.87% -88.32% 136.92% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 33.74 31.28 34.20 33.17 7.05 18.80 14.45 15.17%
  YoY % 7.86% -8.54% 3.11% 370.50% -62.50% 30.10% -
  Horiz. % 233.49% 216.47% 236.68% 229.55% 48.79% 130.10% 100.00%
EPS 2.50 1.93 3.36 4.67 -2.72 2.01 1.09 14.82%
  YoY % 29.53% -42.56% -28.05% 271.69% -235.32% 84.40% -
  Horiz. % 229.36% 177.06% 308.26% 428.44% -249.54% 184.40% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4595 1.2992 1.2703 104.9100 0.6129 0.6868 0.5100 19.13%
  YoY % 12.34% 2.28% -98.79% 17,016.98% -10.76% 34.67% -
  Horiz. % 286.18% 254.75% 249.08% 20,570.59% 120.18% 134.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 32.98 30.23 31.93 29.18 12.73 14.39 10.18 21.62%
  YoY % 9.10% -5.32% 9.42% 129.22% -11.54% 41.36% -
  Horiz. % 323.97% 296.95% 313.65% 286.64% 125.05% 141.36% 100.00%
EPS 2.44 1.87 3.14 4.11 -2.09 1.54 0.77 21.17%
  YoY % 30.48% -40.45% -23.60% 296.65% -235.71% 100.00% -
  Horiz. % 316.88% 242.86% 407.79% 533.77% -271.43% 200.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4267 1.2553 1.1859 92.2980 1.1066 0.5256 0.3593 25.81%
  YoY % 13.65% 5.85% -98.72% 8,240.68% 110.54% 46.28% -
  Horiz. % 397.08% 349.37% 330.06% 25,688.28% 307.99% 146.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.4000 2.6800 2.5700 2.1500 0.9800 2.2600 2.4800 -
P/RPS 7.11 8.57 7.51 6.48 13.90 12.02 17.16 -13.65%
  YoY % -17.04% 14.11% 15.90% -53.38% 15.64% -29.95% -
  Horiz. % 41.43% 49.94% 43.76% 37.76% 81.00% 70.05% 100.00%
P/EPS 96.00 138.32 76.49 46.04 -84.48 112.44 227.52 -13.38%
  YoY % -30.60% 80.83% 66.14% 154.50% -175.13% -50.58% -
  Horiz. % 42.19% 60.79% 33.62% 20.24% -37.13% 49.42% 100.00%
EY 1.04 0.72 1.31 2.17 -1.18 0.89 0.44 15.40%
  YoY % 44.44% -45.04% -39.63% 283.90% -232.58% 102.27% -
  Horiz. % 236.36% 163.64% 297.73% 493.18% -268.18% 202.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.64 2.06 2.02 0.02 1.60 3.29 4.86 -16.55%
  YoY % -20.39% 1.98% 10,000.00% -98.75% -51.37% -32.30% -
  Horiz. % 33.74% 42.39% 41.56% 0.41% 32.92% 67.70% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 07/05/13 16/05/12 12/05/11 19/05/10 15/05/09 28/05/08 18/05/07 -
Price 2.6200 2.4000 2.6800 2.0900 1.3400 2.3200 2.6400 -
P/RPS 7.77 7.67 7.84 6.30 19.01 12.34 18.27 -13.27%
  YoY % 1.30% -2.17% 24.44% -66.86% 54.05% -32.46% -
  Horiz. % 42.53% 41.98% 42.91% 34.48% 104.05% 67.54% 100.00%
P/EPS 104.80 123.87 79.76 44.75 -115.52 115.42 242.20 -13.02%
  YoY % -15.40% 55.30% 78.23% 138.74% -200.09% -52.35% -
  Horiz. % 43.27% 51.14% 32.93% 18.48% -47.70% 47.65% 100.00%
EY 0.95 0.81 1.25 2.23 -0.87 0.87 0.41 15.02%
  YoY % 17.28% -35.20% -43.95% 356.32% -200.00% 112.20% -
  Horiz. % 231.71% 197.56% 304.88% 543.90% -212.20% 212.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.80 1.85 2.11 0.02 2.19 3.38 5.18 -16.14%
  YoY % -2.70% -12.32% 10,450.00% -99.09% -35.21% -34.75% -
  Horiz. % 34.75% 35.71% 40.73% 0.39% 42.28% 65.25% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS