[MEDIA] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 55.95%
YoY- 112.49%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,513,829 700,708 763,153 656,458 517,061 374,688 303,177 30.72%
PBT 287,902 85,628 142,754 135,680 68,517 55,437 33,148 43.34%
Tax -73,952 -103,186 -34,256 -30,925 -18,797 -14,490 -2,794 72.58%
NP 213,950 -17,558 108,498 104,754 49,720 40,946 30,353 38.44%
-
NP to SH 205,458 3,316 108,498 104,754 49,298 41,837 30,353 37.51%
-
Tax Rate 25.69% 120.50% 24.00% 22.79% 27.43% 26.14% 8.43% -
Total Cost 1,299,878 718,266 654,654 551,704 467,341 333,741 272,824 29.70%
-
Net Worth 1,145,162 508,119 546,392 483,483 216,186 279,603 221,269 31.50%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 52,546 - - - - - - -
Div Payout % 25.58% - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,145,162 508,119 546,392 483,483 216,186 279,603 221,269 31.50%
NOSH 985,255 857,586 847,645 816,694 673,479 595,407 540,736 10.51%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 14.13% -2.51% 14.22% 15.96% 9.62% 10.93% 10.01% -
ROE 17.94% 0.65% 19.86% 21.67% 22.80% 14.96% 13.72% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 153.65 81.71 90.03 80.38 76.77 62.93 56.07 18.28%
EPS 20.85 0.39 12.80 12.83 7.32 7.03 5.61 24.44%
DPS 5.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1623 0.5925 0.6446 0.592 0.321 0.4696 0.4092 18.99%
Adjusted Per Share Value based on latest NOSH - 816,333
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 138.44 64.08 69.79 60.03 47.28 34.26 27.72 30.72%
EPS 18.79 0.30 9.92 9.58 4.51 3.83 2.78 37.48%
DPS 4.81 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0472 0.4647 0.4997 0.4421 0.1977 0.2557 0.2023 31.50%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.16 1.61 1.31 2.85 1.91 1.60 1.66 -
P/RPS 1.41 1.97 1.46 3.55 2.49 2.54 2.96 -11.62%
P/EPS 10.36 416.38 10.23 22.22 26.09 22.77 29.57 -16.03%
EY 9.65 0.24 9.77 4.50 3.83 4.39 3.38 19.09%
DY 2.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.72 2.03 4.81 5.95 3.41 4.06 -12.19%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 16/11/10 26/11/09 24/11/08 15/11/07 29/11/06 01/12/05 29/11/04 -
Price 2.22 1.74 0.93 2.80 2.53 1.63 1.76 -
P/RPS 1.44 2.13 1.03 3.48 3.30 2.59 3.14 -12.17%
P/EPS 10.65 450.00 7.27 21.83 34.56 23.20 31.35 -16.46%
EY 9.39 0.22 13.76 4.58 2.89 4.31 3.19 19.70%
DY 2.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.94 1.44 4.73 7.88 3.47 4.30 -12.64%

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