[MEDIA] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -28.46%
YoY- -26.75%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 734,456 742,341 762,881 781,290 771,360 769,444 738,014 -0.32%
PBT 116,419 113,944 127,421 159,264 154,401 165,930 160,360 -19.20%
Tax -62,798 -38,107 -25,251 -68,962 -34,153 -34,297 -34,415 49.27%
NP 53,621 75,837 102,170 90,302 120,248 131,633 125,945 -43.37%
-
NP to SH 7,136 23,469 45,729 86,023 120,248 131,633 125,985 -85.22%
-
Tax Rate 53.94% 33.44% 19.82% 43.30% 22.12% 20.67% 21.46% -
Total Cost 680,835 666,504 660,711 690,988 651,112 637,811 612,069 7.34%
-
Net Worth 506,323 530,763 1,227,437 545,792 546,851 559,950 583,028 -8.96%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 56,633 56,633 56,633 56,633 75,318 75,318 75,318 -17.29%
Div Payout % 793.63% 241.31% 123.85% 65.84% 62.64% 57.22% 59.78% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 506,323 530,763 1,227,437 545,792 546,851 559,950 583,028 -8.96%
NOSH 854,554 854,141 2,002,672 845,272 848,358 850,858 848,905 0.44%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.30% 10.22% 13.39% 11.56% 15.59% 17.11% 17.07% -
ROE 1.41% 4.42% 3.73% 15.76% 21.99% 23.51% 21.61% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 85.95 86.91 38.09 92.43 90.92 90.43 86.94 -0.75%
EPS 0.84 2.75 2.28 10.18 14.17 15.47 14.84 -85.23%
DPS 6.63 6.63 2.83 6.70 8.88 8.85 8.87 -17.62%
NAPS 0.5925 0.6214 0.6129 0.6457 0.6446 0.6581 0.6868 -9.36%
Adjusted Per Share Value based on latest NOSH - 845,272
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 66.22 66.93 68.78 70.44 69.54 69.37 66.54 -0.32%
EPS 0.64 2.12 4.12 7.76 10.84 11.87 11.36 -85.27%
DPS 5.11 5.11 5.11 5.11 6.79 6.79 6.79 -17.24%
NAPS 0.4565 0.4785 1.1066 0.4921 0.493 0.5048 0.5256 -8.96%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.61 1.21 0.98 1.11 1.31 1.81 2.26 -
P/RPS 1.87 1.39 2.57 1.20 1.44 2.00 2.60 -19.70%
P/EPS 192.80 44.04 42.92 10.91 9.24 11.70 15.23 442.33%
EY 0.52 2.27 2.33 9.17 10.82 8.55 6.57 -81.53%
DY 4.12 5.48 2.89 6.04 6.78 4.89 3.93 3.19%
P/NAPS 2.72 1.95 1.60 1.72 2.03 2.75 3.29 -11.90%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 15/05/09 27/02/09 24/11/08 28/08/08 28/05/08 -
Price 1.74 1.48 1.34 0.97 0.93 1.60 2.32 -
P/RPS 2.02 1.70 3.52 1.05 1.02 1.77 2.67 -16.95%
P/EPS 208.37 53.86 58.68 9.53 6.56 10.34 15.63 461.34%
EY 0.48 1.86 1.70 10.49 15.24 9.67 6.40 -82.18%
DY 3.81 4.48 2.11 6.91 9.55 5.53 3.82 -0.17%
P/NAPS 2.94 2.38 2.19 1.50 1.44 2.43 3.38 -8.87%

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