Highlights

[MEDIA] YoY TTM 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 -     2,629.82%    YoY -     126.45%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,697,845 1,622,133 1,546,643 744,029 781,290 691,339 534,689 21.22%
  YoY % 4.67% 4.88% 107.87% -4.77% 13.01% 29.30% -
  Horiz. % 317.54% 303.38% 289.26% 139.15% 146.12% 129.30% 100.00%
PBT 282,945 278,828 295,311 275,844 159,264 149,095 105,731 17.81%
  YoY % 1.48% -5.58% 7.06% 73.20% 6.82% 41.01% -
  Horiz. % 267.61% 263.71% 279.30% 260.89% 150.63% 141.01% 100.00%
Tax -71,633 -69,682 -46,285 -18,315 -68,962 -31,655 -22,570 21.21%
  YoY % -2.80% -50.55% -152.72% 73.44% -117.86% -40.25% -
  Horiz. % 317.38% 308.74% 205.07% 81.15% 305.55% 140.25% 100.00%
NP 211,312 209,146 249,026 257,529 90,302 117,440 83,161 16.80%
  YoY % 1.04% -16.01% -3.30% 185.19% -23.11% 41.22% -
  Horiz. % 254.10% 251.50% 299.45% 309.68% 108.59% 141.22% 100.00%
NP to SH 209,312 207,144 242,294 194,800 86,023 117,440 80,449 17.26%
  YoY % 1.05% -14.51% 24.38% 126.45% -26.75% 45.98% -
  Horiz. % 260.18% 257.48% 301.18% 242.14% 106.93% 145.98% 100.00%
Tax Rate 25.32 % 24.99 % 15.67 % 6.64 % 43.30 % 21.23 % 21.35 % 2.88%
  YoY % 1.32% 59.48% 135.99% -84.67% 103.96% -0.56% -
  Horiz. % 118.59% 117.05% 73.40% 31.10% 202.81% 99.44% 100.00%
Total Cost 1,486,533 1,412,987 1,297,617 486,500 690,988 573,899 451,528 21.95%
  YoY % 5.21% 8.89% 166.72% -29.59% 20.40% 27.10% -
  Horiz. % 329.22% 312.93% 287.38% 107.75% 153.03% 127.10% 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 139,823 167,898 98,592 85,863 56,633 75,318 0 -
  YoY % -16.72% 70.29% 14.83% 51.61% -24.81% 0.00% -
  Horiz. % 185.64% 222.92% 130.90% 114.00% 75.19% 100.00% -
Div Payout % 66.80 % 81.05 % 40.69 % 44.08 % 65.84 % 64.13 % - % -
  YoY % -17.58% 99.19% -7.69% -33.05% 2.67% 0.00% -
  Horiz. % 104.16% 126.38% 63.45% 68.74% 102.67% 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 12.45 % 12.89 % 16.10 % 34.61 % 11.56 % 16.99 % 15.55 % -3.63%
  YoY % -3.41% -19.94% -53.48% 199.39% -31.96% 9.26% -
  Horiz. % 80.06% 82.89% 103.54% 222.57% 74.34% 109.26% 100.00%
ROE 13.58 % 15.46 % 24.57 % 22.41 % 15.76 % 22.35 % 28.92 % -11.83%
  YoY % -12.16% -37.08% 9.64% 42.20% -29.49% -22.72% -
  Horiz. % 46.96% 53.46% 84.96% 77.49% 54.50% 77.28% 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 157.84 154.55 156.86 86.74 92.43 85.36 79.02 12.21%
  YoY % 2.13% -1.47% 80.84% -6.16% 8.28% 8.02% -
  Horiz. % 199.75% 195.58% 198.51% 109.77% 116.97% 108.02% 100.00%
EPS 19.46 19.74 24.57 22.71 10.18 14.50 11.89 8.55%
  YoY % -1.42% -19.66% 8.19% 123.08% -29.79% 21.95% -
  Horiz. % 163.67% 166.02% 206.64% 191.00% 85.62% 121.95% 100.00%
DPS 13.00 16.00 10.00 10.01 6.70 9.30 0.00 -
  YoY % -18.75% 60.00% -0.10% 49.40% -27.96% 0.00% -
  Horiz. % 139.78% 172.04% 107.53% 107.63% 72.04% 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 153.07 146.24 139.44 67.08 70.44 62.33 48.21 21.21%
  YoY % 4.67% 4.88% 107.87% -4.77% 13.01% 29.29% -
  Horiz. % 317.51% 303.34% 289.23% 139.14% 146.11% 129.29% 100.00%
EPS 18.87 18.68 21.84 17.56 7.76 10.59 7.25 17.27%
  YoY % 1.02% -14.47% 24.37% 126.29% -26.72% 46.07% -
  Horiz. % 260.28% 257.66% 301.24% 242.21% 107.03% 146.07% 100.00%
DPS 12.61 15.14 8.89 7.74 5.11 6.79 0.00 -
  YoY % -16.71% 70.30% 14.86% 51.47% -24.74% 0.00% -
  Horiz. % 185.71% 222.97% 130.93% 113.99% 75.26% 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 1.48 1.68 1.66 1.93 1.20 3.29 3.16 -11.87%
  YoY % -11.90% 1.20% -13.99% 60.83% -63.53% 4.11% -
  Horiz. % 46.84% 53.16% 52.53% 61.08% 37.97% 104.11% 100.00%
P/EPS 12.03 13.17 10.58 7.35 10.91 19.38 21.03 -8.88%
  YoY % -8.66% 24.48% 43.95% -32.63% -43.70% -7.85% -
  Horiz. % 57.20% 62.62% 50.31% 34.95% 51.88% 92.15% 100.00%
EY 8.32 7.59 9.45 13.60 9.17 5.16 4.76 9.74%
  YoY % 9.62% -19.68% -30.51% 48.31% 77.71% 8.40% -
  Horiz. % 174.79% 159.45% 198.53% 285.71% 192.65% 108.40% 100.00%
DY 5.56 6.15 3.85 5.99 6.04 3.31 0.00 -
  YoY % -9.59% 59.74% -35.73% -0.83% 82.48% 0.00% -
  Horiz. % 167.98% 185.80% 116.31% 180.97% 182.48% 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 1.36 1.75 1.52 2.20 1.05 2.81 3.04 -12.54%
  YoY % -22.29% 15.13% -30.91% 109.52% -62.63% -7.57% -
  Horiz. % 44.74% 57.57% 50.00% 72.37% 34.54% 92.43% 100.00%
P/EPS 11.00 13.73 9.73 8.41 9.53 16.55 20.18 -9.61%
  YoY % -19.88% 41.11% 15.70% -11.75% -42.42% -17.99% -
  Horiz. % 54.51% 68.04% 48.22% 41.67% 47.22% 82.01% 100.00%
EY 9.09 7.28 10.28 11.89 10.49 6.04 4.95 10.65%
  YoY % 24.86% -29.18% -13.54% 13.35% 73.68% 22.02% -
  Horiz. % 183.64% 147.07% 207.68% 240.20% 211.92% 122.02% 100.00%
DY 6.07 5.90 4.18 5.24 6.91 3.88 0.00 -
  YoY % 2.88% 41.15% -20.23% -24.17% 78.09% 0.00% -
  Horiz. % 156.44% 152.06% 107.73% 135.05% 178.09% 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.
 


 

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