[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
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,143,469 926,524 744,029 734,456 742,341 762,881 781,290 28.99%
PBT 382,857 343,870 275,844 116,419 113,944 127,421 159,264 79.73%
Tax -71,860 -68,397 -18,315 -62,798 -38,107 -25,251 -68,962 2.79%
NP 310,997 275,473 257,529 53,621 75,837 102,170 90,302 128.57%
-
NP to SH 291,800 263,603 194,800 7,136 23,469 45,729 86,023 126.26%
-
Tax Rate 18.77% 19.89% 6.64% 53.94% 33.44% 19.82% 43.30% -
Total Cost 832,472 651,051 486,500 680,835 666,504 660,711 690,988 13.26%
-
Net Worth 1,062,350 102,375,987 869,354 506,323 530,763 1,227,437 545,792 56.08%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 85,863 85,863 85,863 56,633 56,633 56,633 56,633 32.07%
Div Payout % 29.43% 32.57% 44.08% 793.63% 241.31% 123.85% 65.84% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,062,350 102,375,987 869,354 506,323 530,763 1,227,437 545,792 56.08%
NOSH 977,413 975,845 857,774 854,554 854,141 2,002,672 845,272 10.19%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 27.20% 29.73% 34.61% 7.30% 10.22% 13.39% 11.56% -
ROE 27.47% 0.26% 22.41% 1.41% 4.42% 3.73% 15.76% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 116.99 94.95 86.74 85.95 86.91 38.09 92.43 17.06%
EPS 29.85 27.01 22.71 0.84 2.75 2.28 10.18 105.26%
DPS 8.78 8.80 10.01 6.63 6.63 2.83 6.70 19.81%
NAPS 1.0869 104.91 1.0135 0.5925 0.6214 0.6129 0.6457 41.64%
Adjusted Per Share Value based on latest NOSH - 854,554
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 103.09 83.53 67.08 66.22 66.93 68.78 70.44 28.99%
EPS 26.31 23.77 17.56 0.64 2.12 4.12 7.76 126.19%
DPS 7.74 7.74 7.74 5.11 5.11 5.11 5.11 31.99%
NAPS 0.9578 92.298 0.7838 0.4565 0.4785 1.1066 0.4921 56.07%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
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%
P/EPS 7.07 7.96 7.35 192.80 44.04 42.92 10.91 -25.17%
EY 14.15 12.56 13.60 0.52 2.27 2.33 9.17 33.63%
DY 4.16 4.09 5.99 4.12 5.48 2.89 6.04 -22.06%
P/NAPS 1.94 0.02 1.65 2.72 1.95 1.60 1.72 8.37%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
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%
P/EPS 7.10 7.74 8.41 208.37 53.86 58.68 9.53 -17.86%
EY 14.08 12.92 11.89 0.48 1.86 1.70 10.49 21.74%
DY 4.14 4.21 5.24 3.81 4.48 2.11 6.91 -28.99%
P/NAPS 1.95 0.02 1.88 2.94 2.38 2.19 1.50 19.17%

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
Post a Comment