Highlights

[MEDIA] YoY TTM Result on 2006-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 28-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Dec-2006  [#4]
Profit Trend QoQ -     29.74%    YoY -     43.03%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 744,029 781,290 691,339 534,689 399,688 328,402 85,816 43.28%
  YoY % -4.77% 13.01% 29.30% 33.78% 21.71% 282.68% -
  Horiz. % 867.00% 910.42% 805.61% 623.06% 465.75% 382.68% 100.00%
PBT 275,844 159,264 149,095 105,731 64,317 49,433 2,809 114.64%
  YoY % 73.20% 6.82% 41.01% 64.39% 30.11% 1,659.81% -
  Horiz. % 9,820.01% 5,669.78% 5,307.76% 3,764.01% 2,289.68% 1,759.81% 100.00%
Tax -18,315 -68,962 -31,655 -22,570 -9,523 -11,802 -175 116.93%
  YoY % 73.44% -117.86% -40.25% -137.01% 19.31% -6,644.00% -
  Horiz. % 10,465.71% 39,406.86% 18,088.57% 12,897.14% 5,441.71% 6,744.00% 100.00%
NP 257,529 90,302 117,440 83,161 54,794 37,631 2,634 114.49%
  YoY % 185.19% -23.11% 41.22% 51.77% 45.61% 1,328.66% -
  Horiz. % 9,777.11% 3,428.32% 4,458.62% 3,157.21% 2,080.26% 1,428.66% 100.00%
NP to SH 194,800 86,023 117,440 80,449 56,245 37,631 2,634 104.74%
  YoY % 126.45% -26.75% 45.98% 43.03% 49.46% 1,328.66% -
  Horiz. % 7,395.60% 3,265.87% 4,458.62% 3,054.25% 2,135.35% 1,428.66% 100.00%
Tax Rate 6.64 % 43.30 % 21.23 % 21.35 % 14.81 % 23.87 % 6.23 % 1.07%
  YoY % -84.67% 103.96% -0.56% 44.16% -37.96% 283.15% -
  Horiz. % 106.58% 695.02% 340.77% 342.70% 237.72% 383.15% 100.00%
Total Cost 486,500 690,988 573,899 451,528 344,894 290,771 83,182 34.19%
  YoY % -29.59% 20.40% 27.10% 30.92% 18.61% 249.56% -
  Horiz. % 584.86% 830.69% 689.93% 542.82% 414.63% 349.56% 100.00%
Net Worth 869,354 545,792 525,365 278,221 34,390 236,882 203,144 27.39%
  YoY % 59.28% 3.89% 88.83% 709.00% -85.48% 16.61% -
  Horiz. % 427.95% 268.67% 258.62% 136.96% 16.93% 116.61% 100.00%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 85,863 56,633 75,318 0 0 0 0 -
  YoY % 51.61% -24.81% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.00% 75.19% 100.00% - - - -
Div Payout % 44.08 % 65.84 % 64.13 % - % - % - % - % -
  YoY % -33.05% 2.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.74% 102.67% 100.00% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 869,354 545,792 525,365 278,221 34,390 236,882 203,144 27.39%
  YoY % 59.28% 3.89% 88.83% 709.00% -85.48% 16.61% -
  Horiz. % 427.95% 268.67% 258.62% 136.96% 16.93% 116.61% 100.00%
NOSH 857,774 845,272 809,874 676,609 563,782 540,581 541,428 7.96%
  YoY % 1.48% 4.37% 19.70% 20.01% 4.29% -0.16% -
  Horiz. % 158.43% 156.12% 149.58% 124.97% 104.13% 99.84% 100.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 34.61 % 11.56 % 16.99 % 15.55 % 13.71 % 11.46 % 3.07 % 49.69%
  YoY % 199.39% -31.96% 9.26% 13.42% 19.63% 273.29% -
  Horiz. % 1,127.36% 376.55% 553.42% 506.51% 446.58% 373.29% 100.00%
ROE 22.41 % 15.76 % 22.35 % 28.92 % 163.55 % 15.89 % 1.30 % 60.66%
  YoY % 42.20% -29.49% -22.72% -82.32% 929.26% 1,122.31% -
  Horiz. % 1,723.85% 1,212.31% 1,719.23% 2,224.62% 12,580.77% 1,222.31% 100.00%
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 86.74 92.43 85.36 79.02 70.89 60.75 15.85 32.71%
  YoY % -6.16% 8.28% 8.02% 11.47% 16.69% 283.28% -
  Horiz. % 547.26% 583.15% 538.55% 498.55% 447.26% 383.28% 100.00%
EPS 22.71 10.18 14.50 11.89 9.98 6.96 0.49 89.42%
  YoY % 123.08% -29.79% 21.95% 19.14% 43.39% 1,320.41% -
  Horiz. % 4,634.69% 2,077.55% 2,959.18% 2,426.53% 2,036.73% 1,420.41% 100.00%
DPS 10.01 6.70 9.30 0.00 0.00 0.00 0.00 -
  YoY % 49.40% -27.96% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.63% 72.04% 100.00% - - - -
NAPS 1.0135 0.6457 0.6487 0.4112 0.0610 0.4382 0.3752 17.99%
  YoY % 56.96% -0.46% 57.76% 574.10% -86.08% 16.79% -
  Horiz. % 270.12% 172.09% 172.89% 109.59% 16.26% 116.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 67.08 70.44 62.33 48.21 36.03 29.61 7.74 43.27%
  YoY % -4.77% 13.01% 29.29% 33.81% 21.68% 282.56% -
  Horiz. % 866.67% 910.08% 805.30% 622.87% 465.50% 382.56% 100.00%
EPS 17.56 7.76 10.59 7.25 5.07 3.39 0.24 104.38%
  YoY % 126.29% -26.72% 46.07% 43.00% 49.56% 1,312.50% -
  Horiz. % 7,316.67% 3,233.33% 4,412.50% 3,020.83% 2,112.50% 1,412.50% 100.00%
DPS 7.74 5.11 6.79 0.00 0.00 0.00 0.00 -
  YoY % 51.47% -24.74% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.99% 75.26% 100.00% - - - -
NAPS 0.7838 0.4921 0.4736 0.2508 0.0310 0.2136 0.1831 27.40%
  YoY % 59.28% 3.91% 88.84% 709.03% -85.49% 16.66% -
  Horiz. % 428.07% 268.76% 258.66% 136.97% 16.93% 116.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.6700 1.1100 2.8100 2.5000 1.7000 1.7100 1.4800 -
P/RPS 1.93 1.20 3.29 3.16 2.40 2.81 9.34 -23.09%
  YoY % 60.83% -63.53% 4.11% 31.67% -14.59% -69.91% -
  Horiz. % 20.66% 12.85% 35.22% 33.83% 25.70% 30.09% 100.00%
P/EPS 7.35 10.91 19.38 21.03 17.04 24.56 304.22 -46.20%
  YoY % -32.63% -43.70% -7.85% 23.42% -30.62% -91.93% -
  Horiz. % 2.42% 3.59% 6.37% 6.91% 5.60% 8.07% 100.00%
EY 13.60 9.17 5.16 4.76 5.87 4.07 0.33 85.75%
  YoY % 48.31% 77.71% 8.40% -18.91% 44.23% 1,133.33% -
  Horiz. % 4,121.21% 2,778.79% 1,563.64% 1,442.42% 1,778.79% 1,233.33% 100.00%
DY 5.99 6.04 3.31 0.00 0.00 0.00 0.00 -
  YoY % -0.83% 82.48% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 180.97% 182.48% 100.00% - - - -
P/NAPS 1.65 1.72 4.33 6.08 27.87 3.90 3.94 -13.49%
  YoY % -4.07% -60.28% -28.78% -78.18% 614.62% -1.02% -
  Horiz. % 41.88% 43.65% 109.90% 154.31% 707.36% 98.98% 100.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 28/02/08 28/02/07 02/03/06 28/02/05 - -
Price 1.9100 0.9700 2.4000 2.4000 1.8500 1.6400 0.0000 -
P/RPS 2.20 1.05 2.81 3.04 2.61 2.70 0.00 -
  YoY % 109.52% -62.63% -7.57% 16.48% -3.33% 0.00% -
  Horiz. % 81.48% 38.89% 104.07% 112.59% 96.67% 100.00% -
P/EPS 8.41 9.53 16.55 20.18 18.54 23.56 0.00 -
  YoY % -11.75% -42.42% -17.99% 8.85% -21.31% 0.00% -
  Horiz. % 35.70% 40.45% 70.25% 85.65% 78.69% 100.00% -
EY 11.89 10.49 6.04 4.95 5.39 4.24 0.00 -
  YoY % 13.35% 73.68% 22.02% -8.16% 27.12% 0.00% -
  Horiz. % 280.42% 247.41% 142.45% 116.75% 127.12% 100.00% -
DY 5.24 6.91 3.88 0.00 0.00 0.00 0.00 -
  YoY % -24.17% 78.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 135.05% 178.09% 100.00% - - - -
P/NAPS 1.88 1.50 3.70 5.84 30.33 3.74 0.00 -
  YoY % 25.33% -59.46% -36.64% -80.75% 710.96% 0.00% -
  Horiz. % 50.27% 40.11% 98.93% 156.15% 810.96% 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.
 


 

208  533  496  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.17-0.13 
 ARMADA 0.375-0.025 
 ALAM 0.13-0.01 
 SAPNRG 0.23-0.005 
 XOX 0.055+0.005 
 MTOUCHE 0.165-0.01 
 IRIS 0.1450.00 
 AIRASIA 1.12-0.04 
 PWRWELL 0.355-0.02 
 GAMUDA 3.61-0.37 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
6. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers