[MEDIA] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -3.64%
YoY- 45.98%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 771,360 769,444 738,014 691,339 639,237 582,024 547,729 25.56%
PBT 154,401 165,930 160,360 149,095 156,023 129,829 121,704 17.14%
Tax -34,153 -34,297 -34,415 -31,655 -31,753 -22,552 -23,043 29.90%
NP 120,248 131,633 125,945 117,440 124,270 107,277 98,661 14.05%
-
NP to SH 120,248 131,633 125,985 117,440 121,874 104,881 95,771 16.33%
-
Tax Rate 22.12% 20.67% 21.46% 21.23% 20.35% 17.37% 18.93% -
Total Cost 651,112 637,811 612,069 573,899 514,967 474,747 449,068 28.01%
-
Net Worth 546,851 559,950 583,028 525,365 483,269 448,967 398,548 23.40%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 75,318 75,318 75,318 75,318 - - - -
Div Payout % 62.64% 57.22% 59.78% 64.13% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 546,851 559,950 583,028 525,365 483,269 448,967 398,548 23.40%
NOSH 848,358 850,858 848,905 809,874 816,333 806,045 781,467 5.61%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.59% 17.11% 17.07% 16.99% 19.44% 18.43% 18.01% -
ROE 21.99% 23.51% 21.61% 22.35% 25.22% 23.36% 24.03% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 90.92 90.43 86.94 85.36 78.31 72.21 70.09 18.88%
EPS 14.17 15.47 14.84 14.50 14.93 13.01 12.26 10.10%
DPS 8.88 8.85 8.87 9.30 0.00 0.00 0.00 -
NAPS 0.6446 0.6581 0.6868 0.6487 0.592 0.557 0.51 16.84%
Adjusted Per Share Value based on latest NOSH - 809,874
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 70.54 70.36 67.49 63.22 58.46 53.22 50.09 25.56%
EPS 11.00 12.04 11.52 10.74 11.15 9.59 8.76 16.34%
DPS 6.89 6.89 6.89 6.89 0.00 0.00 0.00 -
NAPS 0.5001 0.5121 0.5332 0.4804 0.4419 0.4106 0.3645 23.40%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.31 1.81 2.26 2.81 2.85 3.02 2.48 -
P/RPS 1.44 2.00 2.60 3.29 3.64 4.18 3.54 -45.00%
P/EPS 9.24 11.70 15.23 19.38 19.09 23.21 20.24 -40.62%
EY 10.82 8.55 6.57 5.16 5.24 4.31 4.94 68.41%
DY 6.78 4.89 3.93 3.31 0.00 0.00 0.00 -
P/NAPS 2.03 2.75 3.29 4.33 4.81 5.42 4.86 -44.03%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 28/08/08 28/05/08 28/02/08 15/11/07 24/08/07 18/05/07 -
Price 0.93 1.60 2.32 2.40 2.80 2.68 2.64 -
P/RPS 1.02 1.77 2.67 2.81 3.58 3.71 3.77 -58.06%
P/EPS 6.56 10.34 15.63 16.55 18.75 20.60 21.54 -54.63%
EY 15.24 9.67 6.40 6.04 5.33 4.86 4.64 120.48%
DY 9.55 5.53 3.82 3.88 0.00 0.00 0.00 -
P/NAPS 1.44 2.43 3.38 3.70 4.73 4.81 5.18 -57.30%

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