Highlights

[MEDIA] YoY TTM 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 -     35.32%    YoY -     476.45%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,728,397 1,603,228 1,577,160 926,524 762,881 738,014 547,729 21.09%
  YoY % 7.81% 1.65% 70.22% 21.45% 3.37% 34.74% -
  Horiz. % 315.56% 292.70% 287.95% 169.16% 139.28% 134.74% 100.00%
PBT 290,863 259,991 284,205 343,870 127,421 160,360 121,704 15.61%
  YoY % 11.87% -8.52% -17.35% 169.87% -20.54% 31.76% -
  Horiz. % 238.99% 213.63% 233.52% 282.55% 104.70% 131.76% 100.00%
Tax -73,173 -64,619 -46,878 -68,397 -25,251 -34,415 -23,043 21.22%
  YoY % -13.24% -37.85% 31.46% -170.87% 26.63% -49.35% -
  Horiz. % 317.55% 280.43% 203.44% 296.82% 109.58% 149.35% 100.00%
NP 217,690 195,372 237,327 275,473 102,170 125,945 98,661 14.09%
  YoY % 11.42% -17.68% -13.85% 169.62% -18.88% 27.65% -
  Horiz. % 220.64% 198.02% 240.55% 279.21% 103.56% 127.65% 100.00%
NP to SH 215,653 193,117 231,515 263,603 45,729 125,985 95,771 14.47%
  YoY % 11.67% -16.59% -12.17% 476.45% -63.70% 31.55% -
  Horiz. % 225.18% 201.64% 241.74% 275.24% 47.75% 131.55% 100.00%
Tax Rate 25.16 % 24.85 % 16.49 % 19.89 % 19.82 % 21.46 % 18.93 % 4.85%
  YoY % 1.25% 50.70% -17.09% 0.35% -7.64% 13.37% -
  Horiz. % 132.91% 131.27% 87.11% 105.07% 104.70% 113.37% 100.00%
Total Cost 1,510,707 1,407,856 1,339,833 651,051 660,711 612,069 449,068 22.39%
  YoY % 7.31% 5.08% 105.80% -1.46% 7.95% 36.30% -
  Horiz. % 336.41% 313.51% 298.36% 144.98% 147.13% 136.30% 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 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 % 64.84 % 86.94 % 42.59 % 32.57 % 123.85 % 59.78 % - % -
  YoY % -25.42% 104.13% 30.76% -73.70% 107.18% 0.00% -
  Horiz. % 108.46% 145.43% 71.24% 54.48% 207.18% 100.00% -
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 12.59 % 12.19 % 15.05 % 29.73 % 13.39 % 17.07 % 18.01 % -5.79%
  YoY % 3.28% -19.00% -49.38% 122.03% -21.56% -5.22% -
  Horiz. % 69.91% 67.68% 83.56% 165.07% 74.35% 94.78% 100.00%
ROE 13.63 % 13.87 % 17.60 % 0.26 % 3.73 % 21.61 % 24.03 % -9.01%
  YoY % -1.73% -21.19% 6,669.23% -93.03% -82.74% -10.07% -
  Horiz. % 56.72% 57.72% 73.24% 1.08% 15.52% 89.93% 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 159.41 149.59 152.31 94.95 38.09 86.94 70.09 14.66%
  YoY % 6.56% -1.79% 60.41% 149.28% -56.19% 24.04% -
  Horiz. % 227.44% 213.43% 217.31% 135.47% 54.34% 124.04% 100.00%
EPS 19.89 18.02 22.36 27.01 2.28 14.84 12.26 8.39%
  YoY % 10.38% -19.41% -17.22% 1,084.65% -84.64% 21.04% -
  Horiz. % 162.23% 146.98% 182.38% 220.31% 18.60% 121.04% 100.00%
DPS 13.00 15.67 9.52 8.80 2.83 8.87 0.00 -
  YoY % -17.04% 64.60% 8.18% 210.95% -68.09% 0.00% -
  Horiz. % 146.56% 176.66% 107.33% 99.21% 31.91% 100.00% -
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 155.83 144.54 142.19 83.53 68.78 66.54 49.38 21.09%
  YoY % 7.81% 1.65% 70.23% 21.45% 3.37% 34.75% -
  Horiz. % 315.57% 292.71% 287.95% 169.16% 139.29% 134.75% 100.00%
EPS 19.44 17.41 20.87 23.77 4.12 11.36 8.63 14.48%
  YoY % 11.66% -16.58% -12.20% 476.94% -63.73% 31.63% -
  Horiz. % 225.26% 201.74% 241.83% 275.43% 47.74% 131.63% 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 1.4267 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 1.51 1.79 1.69 2.26 2.57 2.60 3.54 -13.23%
  YoY % -15.64% 5.92% -25.22% -12.06% -1.15% -26.55% -
  Horiz. % 42.66% 50.56% 47.74% 63.84% 72.60% 73.45% 100.00%
P/EPS 12.07 14.87 11.49 7.96 42.92 15.23 20.24 -8.25%
  YoY % -18.83% 29.42% 44.35% -81.45% 181.81% -24.75% -
  Horiz. % 59.63% 73.47% 56.77% 39.33% 212.06% 75.25% 100.00%
EY 8.29 6.72 8.70 12.56 2.33 6.57 4.94 9.00%
  YoY % 23.36% -22.76% -30.73% 439.06% -64.54% 33.00% -
  Horiz. % 167.81% 136.03% 176.11% 254.25% 47.17% 133.00% 100.00%
DY 5.42 5.85 3.70 4.09 2.89 3.93 0.00 -
  YoY % -7.35% 58.11% -9.54% 41.52% -26.46% 0.00% -
  Horiz. % 137.91% 148.85% 94.15% 104.07% 73.54% 100.00% -
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 1.64 1.60 1.76 2.20 3.52 2.67 3.77 -12.94%
  YoY % 2.50% -9.09% -20.00% -37.50% 31.84% -29.18% -
  Horiz. % 43.50% 42.44% 46.68% 58.36% 93.37% 70.82% 100.00%
P/EPS 13.17 13.32 11.99 7.74 58.68 15.63 21.54 -7.87%
  YoY % -1.13% 11.09% 54.91% -86.81% 275.43% -27.44% -
  Horiz. % 61.14% 61.84% 55.66% 35.93% 272.42% 72.56% 100.00%
EY 7.59 7.51 8.34 12.92 1.70 6.40 4.64 8.54%
  YoY % 1.07% -9.95% -35.45% 660.00% -73.44% 37.93% -
  Horiz. % 163.58% 161.85% 179.74% 278.45% 36.64% 137.93% 100.00%
DY 4.96 6.53 3.55 4.21 2.11 3.82 0.00 -
  YoY % -24.04% 83.94% -15.68% 99.53% -44.76% 0.00% -
  Horiz. % 129.84% 170.94% 92.93% 110.21% 55.24% 100.00% -
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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers