Highlights

[MEDIA] YoY TTM Result on 2009-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 15-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -46.84%    YoY -     -63.70%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,603,228 1,577,160 926,524 762,881 738,014 547,729 421,579 24.91%
  YoY % 1.65% 70.22% 21.45% 3.37% 34.74% 29.92% -
  Horiz. % 380.29% 374.11% 219.77% 180.96% 175.06% 129.92% 100.00%
PBT 259,991 284,205 343,870 127,421 160,360 121,704 52,594 30.49%
  YoY % -8.52% -17.35% 169.87% -20.54% 31.76% 131.40% -
  Horiz. % 494.34% 540.38% 653.82% 242.27% 304.90% 231.40% 100.00%
Tax -64,619 -46,878 -68,397 -25,251 -34,415 -23,043 -9,893 36.68%
  YoY % -37.85% 31.46% -170.87% 26.63% -49.35% -132.92% -
  Horiz. % 653.18% 473.85% 691.37% 255.24% 347.87% 232.92% 100.00%
NP 195,372 237,327 275,473 102,170 125,945 98,661 42,701 28.82%
  YoY % -17.68% -13.85% 169.62% -18.88% 27.65% 131.05% -
  Horiz. % 457.53% 555.79% 645.12% 239.27% 294.95% 231.05% 100.00%
NP to SH 193,117 231,515 263,603 45,729 125,985 95,771 44,157 27.85%
  YoY % -16.59% -12.17% 476.45% -63.70% 31.55% 116.89% -
  Horiz. % 437.34% 524.30% 596.97% 103.56% 285.31% 216.89% 100.00%
Tax Rate 24.85 % 16.49 % 19.89 % 19.82 % 21.46 % 18.93 % 18.81 % 4.75%
  YoY % 50.70% -17.09% 0.35% -7.64% 13.37% 0.64% -
  Horiz. % 132.11% 87.67% 105.74% 105.37% 114.09% 100.64% 100.00%
Total Cost 1,407,856 1,339,833 651,051 660,711 612,069 449,068 378,878 24.43%
  YoY % 5.08% 105.80% -1.46% 7.95% 36.30% 18.53% -
  Horiz. % 371.59% 353.63% 171.84% 174.39% 161.55% 118.53% 100.00%
Net Worth 1,392,420 1,315,403 102,375,987 1,227,437 583,028 398,548 40,337 80.35%
  YoY % 5.86% -98.72% 8,240.62% 110.53% 46.29% 888.02% -
  Horiz. % 3,451.88% 3,260.95% 253,795.41% 3,042.88% 1,445.36% 988.02% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 167,898 98,592 85,863 56,633 75,318 0 0 -
  YoY % 70.29% 14.83% 51.61% -24.81% 0.00% 0.00% -
  Horiz. % 222.92% 130.90% 114.00% 75.19% 100.00% - -
Div Payout % 86.94 % 42.59 % 32.57 % 123.85 % 59.78 % - % - % -
  YoY % 104.13% 30.76% -73.70% 107.18% 0.00% 0.00% -
  Horiz. % 145.43% 71.24% 54.48% 207.18% 100.00% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,392,420 1,315,403 102,375,987 1,227,437 583,028 398,548 40,337 80.35%
  YoY % 5.86% -98.72% 8,240.62% 110.53% 46.29% 888.02% -
  Horiz. % 3,451.88% 3,260.95% 253,795.41% 3,042.88% 1,445.36% 988.02% 100.00%
NOSH 1,071,752 1,035,505 975,845 2,002,672 848,905 781,467 607,499 9.91%
  YoY % 3.50% 6.11% -51.27% 135.91% 8.63% 28.64% -
  Horiz. % 176.42% 170.45% 160.63% 329.66% 139.74% 128.64% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 12.19 % 15.05 % 29.73 % 13.39 % 17.07 % 18.01 % 10.13 % 3.13%
  YoY % -19.00% -49.38% 122.03% -21.56% -5.22% 77.79% -
  Horiz. % 120.34% 148.57% 293.48% 132.18% 168.51% 177.79% 100.00%
ROE 13.87 % 17.60 % 0.26 % 3.73 % 21.61 % 24.03 % 109.47 % -29.11%
  YoY % -21.19% 6,669.23% -93.03% -82.74% -10.07% -78.05% -
  Horiz. % 12.67% 16.08% 0.24% 3.41% 19.74% 21.95% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 149.59 152.31 94.95 38.09 86.94 70.09 69.40 13.64%
  YoY % -1.79% 60.41% 149.28% -56.19% 24.04% 0.99% -
  Horiz. % 215.55% 219.47% 136.82% 54.88% 125.27% 100.99% 100.00%
EPS 18.02 22.36 27.01 2.28 14.84 12.26 7.27 16.32%
  YoY % -19.41% -17.22% 1,084.65% -84.64% 21.04% 68.64% -
  Horiz. % 247.87% 307.57% 371.53% 31.36% 204.13% 168.64% 100.00%
DPS 15.67 9.52 8.80 2.83 8.87 0.00 0.00 -
  YoY % 64.60% 8.18% 210.95% -68.09% 0.00% 0.00% -
  Horiz. % 176.66% 107.33% 99.21% 31.91% 100.00% - -
NAPS 1.2992 1.2703 104.9100 0.6129 0.6868 0.5100 0.0664 64.08%
  YoY % 2.28% -98.79% 17,016.98% -10.76% 34.67% 668.07% -
  Horiz. % 1,956.63% 1,913.10% 157,997.00% 923.04% 1,034.34% 768.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 144.54 142.19 83.53 68.78 66.54 49.38 38.01 24.91%
  YoY % 1.65% 70.23% 21.45% 3.37% 34.75% 29.91% -
  Horiz. % 380.27% 374.09% 219.76% 180.95% 175.06% 129.91% 100.00%
EPS 17.41 20.87 23.77 4.12 11.36 8.63 3.98 27.86%
  YoY % -16.58% -12.20% 476.94% -63.73% 31.63% 116.83% -
  Horiz. % 437.44% 524.37% 597.24% 103.52% 285.43% 216.83% 100.00%
DPS 15.14 8.89 7.74 5.11 6.79 0.00 0.00 -
  YoY % 70.30% 14.86% 51.47% -24.74% 0.00% 0.00% -
  Horiz. % 222.97% 130.93% 113.99% 75.26% 100.00% - -
NAPS 1.2553 1.1859 92.2980 1.1066 0.5256 0.3593 0.0364 80.32%
  YoY % 5.85% -98.72% 8,240.68% 110.54% 46.28% 887.09% -
  Horiz. % 3,448.63% 3,257.97% 253,565.92% 3,040.11% 1,443.96% 987.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.6800 2.5700 2.1500 0.9800 2.2600 2.4800 1.8000 -
P/RPS 1.79 1.69 2.26 2.57 2.60 3.54 2.59 -5.97%
  YoY % 5.92% -25.22% -12.06% -1.15% -26.55% 36.68% -
  Horiz. % 69.11% 65.25% 87.26% 99.23% 100.39% 136.68% 100.00%
P/EPS 14.87 11.49 7.96 42.92 15.23 20.24 24.76 -8.14%
  YoY % 29.42% 44.35% -81.45% 181.81% -24.75% -18.26% -
  Horiz. % 60.06% 46.41% 32.15% 173.34% 61.51% 81.74% 100.00%
EY 6.72 8.70 12.56 2.33 6.57 4.94 4.04 8.84%
  YoY % -22.76% -30.73% 439.06% -64.54% 33.00% 22.28% -
  Horiz. % 166.34% 215.35% 310.89% 57.67% 162.62% 122.28% 100.00%
DY 5.85 3.70 4.09 2.89 3.93 0.00 0.00 -
  YoY % 58.11% -9.54% 41.52% -26.46% 0.00% 0.00% -
  Horiz. % 148.85% 94.15% 104.07% 73.54% 100.00% - -
P/NAPS 2.06 2.02 0.02 1.60 3.29 4.86 27.11 -34.89%
  YoY % 1.98% 10,000.00% -98.75% -51.37% -32.30% -82.07% -
  Horiz. % 7.60% 7.45% 0.07% 5.90% 12.14% 17.93% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 16/05/12 12/05/11 19/05/10 15/05/09 28/05/08 18/05/07 19/06/06 -
Price 2.4000 2.6800 2.0900 1.3400 2.3200 2.6400 1.6000 -
P/RPS 1.60 1.76 2.20 3.52 2.67 3.77 2.31 -5.93%
  YoY % -9.09% -20.00% -37.50% 31.84% -29.18% 63.20% -
  Horiz. % 69.26% 76.19% 95.24% 152.38% 115.58% 163.20% 100.00%
P/EPS 13.32 11.99 7.74 58.68 15.63 21.54 22.01 -8.02%
  YoY % 11.09% 54.91% -86.81% 275.43% -27.44% -2.14% -
  Horiz. % 60.52% 54.48% 35.17% 266.61% 71.01% 97.86% 100.00%
EY 7.51 8.34 12.92 1.70 6.40 4.64 4.54 8.74%
  YoY % -9.95% -35.45% 660.00% -73.44% 37.93% 2.20% -
  Horiz. % 165.42% 183.70% 284.58% 37.44% 140.97% 102.20% 100.00%
DY 6.53 3.55 4.21 2.11 3.82 0.00 0.00 -
  YoY % 83.94% -15.68% 99.53% -44.76% 0.00% 0.00% -
  Horiz. % 170.94% 92.93% 110.21% 55.24% 100.00% - -
P/NAPS 1.85 2.11 0.02 2.19 3.38 5.18 24.10 -34.78%
  YoY % -12.32% 10,450.00% -99.09% -35.21% -34.75% -78.51% -
  Horiz. % 7.68% 8.76% 0.08% 9.09% 14.02% 21.49% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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