Highlights

[MEDIA] YoY TTM Result on 2007-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 18-May-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Mar-2007  [#1]
Profit Trend QoQ -     19.05%    YoY -     116.89%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 926,524 762,881 738,014 547,729 421,579 344,932 147,266 35.85%
  YoY % 21.45% 3.37% 34.74% 29.92% 22.22% 134.22% -
  Horiz. % 629.15% 518.03% 501.14% 371.93% 286.27% 234.22% 100.00%
PBT 343,870 127,421 160,360 121,704 52,594 47,927 11,284 76.69%
  YoY % 169.87% -20.54% 31.76% 131.40% 9.74% 324.73% -
  Horiz. % 3,047.41% 1,129.22% 1,421.13% 1,078.55% 466.09% 424.73% 100.00%
Tax -68,397 -25,251 -34,415 -23,043 -9,893 -12,026 -1,636 86.25%
  YoY % -170.87% 26.63% -49.35% -132.92% 17.74% -635.09% -
  Horiz. % 4,180.75% 1,543.46% 2,103.61% 1,408.50% 604.71% 735.09% 100.00%
NP 275,473 102,170 125,945 98,661 42,701 35,901 9,648 74.78%
  YoY % 169.62% -18.88% 27.65% 131.05% 18.94% 272.11% -
  Horiz. % 2,855.23% 1,058.98% 1,305.40% 1,022.61% 442.59% 372.11% 100.00%
NP to SH 263,603 45,729 125,985 95,771 44,157 35,901 9,648 73.50%
  YoY % 476.45% -63.70% 31.55% 116.89% 23.00% 272.11% -
  Horiz. % 2,732.20% 473.97% 1,305.81% 992.65% 457.68% 372.11% 100.00%
Tax Rate 19.89 % 19.82 % 21.46 % 18.93 % 18.81 % 25.09 % 14.50 % 5.41%
  YoY % 0.35% -7.64% 13.37% 0.64% -25.03% 73.03% -
  Horiz. % 137.17% 136.69% 148.00% 130.55% 129.72% 173.03% 100.00%
Total Cost 651,051 660,711 612,069 449,068 378,878 309,031 137,618 29.55%
  YoY % -1.46% 7.95% 36.30% 18.53% 22.60% 124.56% -
  Horiz. % 473.09% 480.11% 444.76% 326.31% 275.31% 224.56% 100.00%
Net Worth 102,375,987 1,227,437 583,028 398,548 40,337 236,701 209,934 180.42%
  YoY % 8,240.62% 110.53% 46.29% 888.02% -82.96% 12.75% -
  Horiz. % 48,765.70% 584.68% 277.72% 189.84% 19.21% 112.75% 100.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 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 % 32.57 % 123.85 % 59.78 % - % - % - % - % -
  YoY % -73.70% 107.18% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.48% 207.18% 100.00% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 102,375,987 1,227,437 583,028 398,548 40,337 236,701 209,934 180.42%
  YoY % 8,240.62% 110.53% 46.29% 888.02% -82.96% 12.75% -
  Horiz. % 48,765.70% 584.68% 277.72% 189.84% 19.21% 112.75% 100.00%
NOSH 975,845 2,002,672 848,905 781,467 607,499 539,183 539,538 10.38%
  YoY % -51.27% 135.91% 8.63% 28.64% 12.67% -0.07% -
  Horiz. % 180.87% 371.18% 157.34% 144.84% 112.60% 99.93% 100.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 29.73 % 13.39 % 17.07 % 18.01 % 10.13 % 10.41 % 6.55 % 28.66%
  YoY % 122.03% -21.56% -5.22% 77.79% -2.69% 58.93% -
  Horiz. % 453.89% 204.43% 260.61% 274.96% 154.66% 158.93% 100.00%
ROE 0.26 % 3.73 % 21.61 % 24.03 % 109.47 % 15.17 % 4.60 % -38.04%
  YoY % -93.03% -82.74% -10.07% -78.05% 621.62% 229.78% -
  Horiz. % 5.65% 81.09% 469.78% 522.39% 2,379.78% 329.78% 100.00%
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 94.95 38.09 86.94 70.09 69.40 63.97 27.29 23.09%
  YoY % 149.28% -56.19% 24.04% 0.99% 8.49% 134.41% -
  Horiz. % 347.93% 139.57% 318.58% 256.83% 254.31% 234.41% 100.00%
EPS 27.01 2.28 14.84 12.26 7.27 6.66 1.79 57.16%
  YoY % 1,084.65% -84.64% 21.04% 68.64% 9.16% 272.07% -
  Horiz. % 1,508.94% 127.37% 829.05% 684.92% 406.15% 372.07% 100.00%
DPS 8.80 2.83 8.87 0.00 0.00 0.00 0.00 -
  YoY % 210.95% -68.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.21% 31.91% 100.00% - - - -
NAPS 104.9100 0.6129 0.6868 0.5100 0.0664 0.4390 0.3891 154.06%
  YoY % 17,016.98% -10.76% 34.67% 668.07% -84.87% 12.82% -
  Horiz. % 26,962.22% 157.52% 176.51% 131.07% 17.07% 112.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 83.53 68.78 66.54 49.38 38.01 31.10 13.28 35.85%
  YoY % 21.45% 3.37% 34.75% 29.91% 22.22% 134.19% -
  Horiz. % 628.99% 517.92% 501.05% 371.84% 286.22% 234.19% 100.00%
EPS 23.77 4.12 11.36 8.63 3.98 3.24 0.87 73.50%
  YoY % 476.94% -63.73% 31.63% 116.83% 22.84% 272.41% -
  Horiz. % 2,732.18% 473.56% 1,305.75% 991.95% 457.47% 372.41% 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 92.2980 1.1066 0.5256 0.3593 0.0364 0.2134 0.1893 180.42%
  YoY % 8,240.68% 110.54% 46.28% 887.09% -82.94% 12.73% -
  Horiz. % 48,757.53% 584.57% 277.65% 189.80% 19.23% 112.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.1500 0.9800 2.2600 2.4800 1.8000 1.4500 1.7900 -
P/RPS 2.26 2.57 2.60 3.54 2.59 2.27 6.56 -16.27%
  YoY % -12.06% -1.15% -26.55% 36.68% 14.10% -65.40% -
  Horiz. % 34.45% 39.18% 39.63% 53.96% 39.48% 34.60% 100.00%
P/EPS 7.96 42.92 15.23 20.24 24.76 21.78 100.10 -34.41%
  YoY % -81.45% 181.81% -24.75% -18.26% 13.68% -78.24% -
  Horiz. % 7.95% 42.88% 15.21% 20.22% 24.74% 21.76% 100.00%
EY 12.56 2.33 6.57 4.94 4.04 4.59 1.00 52.43%
  YoY % 439.06% -64.54% 33.00% 22.28% -11.98% 359.00% -
  Horiz. % 1,256.00% 233.00% 657.00% 494.00% 404.00% 459.00% 100.00%
DY 4.09 2.89 3.93 0.00 0.00 0.00 0.00 -
  YoY % 41.52% -26.46% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.07% 73.54% 100.00% - - - -
P/NAPS 0.02 1.60 3.29 4.86 27.11 3.30 4.60 -59.58%
  YoY % -98.75% -51.37% -32.30% -82.07% 721.52% -28.26% -
  Horiz. % 0.43% 34.78% 71.52% 105.65% 589.35% 71.74% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 19/05/10 15/05/09 28/05/08 18/05/07 19/06/06 19/05/05 - -
Price 2.0900 1.3400 2.3200 2.6400 1.6000 1.6300 0.0000 -
P/RPS 2.20 3.52 2.67 3.77 2.31 2.55 0.00 -
  YoY % -37.50% 31.84% -29.18% 63.20% -9.41% 0.00% -
  Horiz. % 86.27% 138.04% 104.71% 147.84% 90.59% 100.00% -
P/EPS 7.74 58.68 15.63 21.54 22.01 24.48 0.00 -
  YoY % -86.81% 275.43% -27.44% -2.14% -10.09% 0.00% -
  Horiz. % 31.62% 239.71% 63.85% 87.99% 89.91% 100.00% -
EY 12.92 1.70 6.40 4.64 4.54 4.08 0.00 -
  YoY % 660.00% -73.44% 37.93% 2.20% 11.27% 0.00% -
  Horiz. % 316.67% 41.67% 156.86% 113.73% 111.27% 100.00% -
DY 4.21 2.11 3.82 0.00 0.00 0.00 0.00 -
  YoY % 99.53% -44.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.21% 55.24% 100.00% - - - -
P/NAPS 0.02 2.19 3.38 5.18 24.10 3.71 0.00 -
  YoY % -99.09% -35.21% -34.75% -78.51% 549.60% 0.00% -
  Horiz. % 0.54% 59.03% 91.11% 139.62% 649.60% 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.
 


TOP ARTICLES

1. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. Reposted article: THE IMPORTANCE OF DIVERSIFICATION (Calvin Tan) This is a 3rd posting to warn about Black Swan event THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
5. Moscow decries U.S. move to call Russians 'homeless' for visa purposes Good Articles to Share
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks - FOR SEE_Research
7. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
8. Biden sparks confusion with commitment to Taiwan’s defence if Beijing attacks Good Articles to Share
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
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS