[MEDIA] QoQ TTM Result on 30-Sep-2009 [#3]

Stock

[MEDIA] MEDIA PRIMA BHD

Announcement Date

26-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- -69.59%

YoY- -94.07%

Quarter Report

MEDIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	1,143,469	926,524	744,029	734,456	742,341	762,881	781,290	28.99%
YoY %	23.41%	24.53%	1.30%	-1.06%	-2.69%	-2.36%	-	-
Horiz. %	146.36%	118.59%	95.23%	94.01%	95.01%	97.64%	100.00%	-
PBT	382,857	343,870	275,844	116,419	113,944	127,421	159,264	79.73%
YoY %	11.34%	24.66%	136.94%	2.17%	-10.58%	-19.99%	-	-
Horiz. %	240.39%	215.91%	173.20%	73.10%	71.54%	80.01%	100.00%	-
Tax	-71,860	-68,397	-18,315	-62,798	-38,107	-25,251	-68,962	2.79%
YoY %	-5.06%	-273.45%	70.84%	-64.79%	-50.91%	63.38%	-	-
Horiz. %	104.20%	99.18%	26.56%	91.06%	55.26%	36.62%	100.00%	-
NP	310,997	275,473	257,529	53,621	75,837	102,170	90,302	128.57%
YoY %	12.90%	6.97%	380.28%	-29.29%	-25.77%	13.14%	-	-
Horiz. %	344.40%	305.06%	285.19%	59.38%	83.98%	113.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	291,800	263,603	194,800	7,136	23,469	45,729	86,023	126.26%
YoY %	10.70%	35.32%	2,629.82%	-69.59%	-48.68%	-46.84%	-	-
Horiz. %	339.21%	306.43%	226.45%	8.30%	27.28%	53.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.77%	19.89%	6.64%	53.94%	33.44%	19.82%	43.30%	-
YoY %	-5.63%	199.55%	-87.69%	61.30%	68.72%	-54.23%	-	-
Horiz. %	43.35%	45.94%	15.33%	124.57%	77.23%	45.77%	100.00%	-
Total Cost	832,472	651,051	486,500	680,835	666,504	660,711	690,988	13.26%
YoY %	27.87%	33.82%	-28.54%	2.15%	0.88%	-4.38%	-	-
Horiz. %	120.48%	94.22%	70.41%	98.53%	96.46%	95.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,062,350	102,375,987	869,354	506,323	530,763	1,227,437	545,792	56.08%
YoY %	-98.96%	11,676.10%	71.70%	-4.60%	-56.76%	124.89%	-	-
Horiz. %	194.64%	18,757.33%	159.28%	92.77%	97.25%	224.89%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	85,863	85,863	85,863	56,633	56,633	56,633	56,633	32.07%
YoY %	0.00%	0.00%	51.61%	0.00%	0.00%	0.00%	-	-
Horiz. %	151.61%	151.61%	151.61%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	29.43%	32.57%	44.08%	793.63%	241.31%	123.85%	65.84%	-
YoY %	-9.64%	-26.11%	-94.45%	228.88%	94.84%	88.11%	-	-
Horiz. %	44.70%	49.47%	66.95%	1,205.39%	366.51%	188.11%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	1,062,350	102,375,987	869,354	506,323	530,763	1,227,437	545,792	56.08%
YoY %	-98.96%	11,676.10%	71.70%	-4.60%	-56.76%	124.89%	-	-
Horiz. %	194.64%	18,757.33%	159.28%	92.77%	97.25%	224.89%	100.00%	-
NOSH	977,413	975,845	857,774	854,554	854,141	2,002,672	845,272	10.19%
YoY %	0.16%	13.76%	0.38%	0.05%	-57.35%	136.93%	-	-
Horiz. %	115.63%	115.45%	101.48%	101.10%	101.05%	236.93%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	27.20%	29.73%	34.61%	7.30%	10.22%	13.39%	11.56%	-
YoY %	-8.51%	-14.10%	374.11%	-28.57%	-23.67%	15.83%	-	-
Horiz. %	235.29%	257.18%	299.39%	63.15%	88.41%	115.83%	100.00%	-
ROE	27.47%	0.26%	22.41%	1.41%	4.42%	3.73%	15.76%	-
YoY %	10,465.38%	-98.84%	1,489.36%	-68.10%	18.50%	-76.33%	-	-
Horiz. %	174.30%	1.65%	142.20%	8.95%	28.05%	23.67%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	116.99	94.95	86.74	85.95	86.91	38.09	92.43	17.06%
YoY %	23.21%	9.47%	0.92%	-1.10%	128.17%	-58.79%	-	-
Horiz. %	126.57%	102.73%	93.84%	92.99%	94.03%	41.21%	100.00%	-
EPS	29.85	27.01	22.71	0.84	2.75	2.28	10.18	105.26%
YoY %	10.51%	18.93%	2,603.57%	-69.45%	20.61%	-77.60%	-	-
Horiz. %	293.22%	265.32%	223.08%	8.25%	27.01%	22.40%	100.00%	-
DPS	8.78	8.80	10.01	6.63	6.63	2.83	6.70	19.81%
YoY %	-0.23%	-12.09%	50.98%	0.00%	134.28%	-57.76%	-	-
Horiz. %	131.04%	131.34%	149.40%	98.96%	98.96%	42.24%	100.00%	-
NAPS	1.0869	104.91	1.0135	0.5925	0.6214	0.6129	0.6457	41.64%
YoY %	-98.96%	10,251.26%	71.05%	-4.65%	1.39%	-5.08%	-	-
Horiz. %	168.33%	16,247.48%	156.96%	91.76%	96.24%	94.92%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 854,554
RPS	104.57	84.73	68.04	67.16	67.88	69.76	71.45	28.99%
YoY %	23.42%	24.53%	1.31%	-1.06%	-2.69%	-2.37%	-	-
Horiz. %	146.35%	118.59%	95.23%	94.00%	95.00%	97.63%	100.00%	-
EPS	26.68	24.11	17.81	0.65	2.15	4.18	7.87	126.17%
YoY %	10.66%	35.37%	2,640.00%	-69.77%	-48.56%	-46.89%	-	-
Horiz. %	339.01%	306.35%	226.30%	8.26%	27.32%	53.11%	100.00%	-
DPS	7.85	7.85	7.85	5.18	5.18	5.18	5.18	32.03%
YoY %	0.00%	0.00%	51.54%	0.00%	0.00%	0.00%	-	-
Horiz. %	151.54%	151.54%	151.54%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.9715	93.6198	0.795	0.463	0.4854	1.1225	0.4991	56.08%
YoY %	-98.96%	11,676.08%	71.71%	-4.61%	-56.76%	124.90%	-	-
Horiz. %	194.65%	18,757.72%	159.29%	92.77%	97.26%	224.90%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	2.11	2.15	1.67	1.61	1.21	0.98	1.11	-
P/RPS	1.80	2.26	1.93	1.87	1.39	2.57	1.20	31.13%
YoY %	-20.35%	17.10%	3.21%	34.53%	-45.91%	114.17%	-	-
Horiz. %	150.00%	188.33%	160.83%	155.83%	115.83%	214.17%	100.00%	-
P/EPS	7.07	7.96	7.35	192.80	44.04	42.92	10.91	-25.17%
YoY %	-11.18%	8.30%	-96.19%	337.78%	2.61%	293.40%	-	-
Horiz. %	64.80%	72.96%	67.37%	1,767.19%	403.67%	393.40%	100.00%	-
EY	14.15	12.56	13.60	0.52	2.27	2.33	9.17	33.63%
YoY %	12.66%	-7.65%	2,515.38%	-77.09%	-2.58%	-74.59%	-	-
Horiz. %	154.31%	136.97%	148.31%	5.67%	24.75%	25.41%	100.00%	-
DY	4.16	4.09	5.99	4.12	5.48	2.89	6.04	-22.06%
YoY %	1.71%	-31.72%	45.39%	-24.82%	89.62%	-52.15%	-	-
Horiz. %	68.87%	67.72%	99.17%	68.21%	90.73%	47.85%	100.00%	-
P/NAPS	1.94	0.02	1.65	2.72	1.95	1.60	1.72	8.37%
YoY %	9,600.00%	-98.79%	-39.34%	39.49%	21.88%	-6.98%	-	-
Horiz. %	112.79%	1.16%	95.93%	158.14%	113.37%	93.02%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	24/08/10	19/05/10	24/02/10	26/11/09	28/08/09	15/05/09	27/02/09	-
Price	2.12	2.09	1.91	1.74	1.48	1.34	0.97	-
P/RPS	1.81	2.20	2.20	2.02	1.70	3.52	1.05	43.91%
YoY %	-17.73%	0.00%	8.91%	18.82%	-51.70%	235.24%	-	-
Horiz. %	172.38%	209.52%	209.52%	192.38%	161.90%	335.24%	100.00%	-
P/EPS	7.10	7.74	8.41	208.37	53.86	58.68	9.53	-17.86%
YoY %	-8.27%	-7.97%	-95.96%	286.87%	-8.21%	515.74%	-	-
Horiz. %	74.50%	81.22%	88.25%	2,186.46%	565.16%	615.74%	100.00%	-
EY	14.08	12.92	11.89	0.48	1.86	1.70	10.49	21.74%
YoY %	8.98%	8.66%	2,377.08%	-74.19%	9.41%	-83.79%	-	-
Horiz. %	134.22%	123.16%	113.35%	4.58%	17.73%	16.21%	100.00%	-
DY	4.14	4.21	5.24	3.81	4.48	2.11	6.91	-28.99%
YoY %	-1.66%	-19.66%	37.53%	-14.96%	112.32%	-69.46%	-	-
Horiz. %	59.91%	60.93%	75.83%	55.14%	64.83%	30.54%	100.00%	-
P/NAPS	1.95	0.02	1.88	2.94	2.38	2.19	1.50	19.17%
YoY %	9,650.00%	-98.94%	-36.05%	23.53%	8.68%	46.00%	-	-
Horiz. %	130.00%	1.33%	125.33%	196.00%	158.67%	146.00%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos