[MEDIA] YoY Annualized Quarter 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- 111.22%
YoY- -96.94%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,626,824 1,591,105 1,513,829 700,708 763,153 656,458 517,061 21.02%
PBT 246,092 241,100 287,902 85,628 142,754 135,680 68,517 23.72%
Tax -62,500 -61,942 -73,952 -103,186 -34,256 -30,925 -18,797 22.14%
NP 183,592 179,157 213,950 -17,558 108,498 104,754 49,720 24.29%
-
NP to SH 181,530 176,805 205,458 3,316 108,498 104,754 49,298 24.24%
-
Tax Rate 25.40% 25.69% 25.69% 120.50% 24.00% 22.79% 27.43% -
Total Cost 1,443,232 1,411,948 1,299,878 718,266 654,654 551,704 467,341 20.65%
-
Net Worth 143,034,782 1,348,490 1,145,162 508,119 546,392 483,483 216,186 194.89%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 86,126 153,865 52,546 - - - - -
Div Payout % 47.44% 87.03% 25.58% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 143,034,782 1,348,490 1,145,162 508,119 546,392 483,483 216,186 194.89%
NOSH 1,076,582 1,049,082 985,255 857,586 847,645 816,694 673,479 8.12%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.29% 11.26% 14.13% -2.51% 14.22% 15.96% 9.62% -
ROE 0.13% 13.11% 17.94% 0.65% 19.86% 21.67% 22.80% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 151.11 151.67 153.65 81.71 90.03 80.38 76.77 11.93%
EPS 16.87 16.85 20.85 0.39 12.80 12.83 7.32 14.91%
DPS 8.00 14.67 5.33 0.00 0.00 0.00 0.00 -
NAPS 132.86 1.2854 1.1623 0.5925 0.6446 0.592 0.321 172.74%
Adjusted Per Share Value based on latest NOSH - 854,554
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 146.67 143.45 136.48 63.17 68.80 59.18 46.62 21.02%
EPS 16.37 15.94 18.52 0.30 9.78 9.44 4.44 24.26%
DPS 7.76 13.87 4.74 0.00 0.00 0.00 0.00 -
NAPS 128.9542 1.2157 1.0324 0.4581 0.4926 0.4359 0.1949 194.90%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.33 2.20 2.16 1.61 1.31 2.85 1.91 -
P/RPS 1.54 1.45 1.41 1.97 1.46 3.55 2.49 -7.68%
P/EPS 13.82 13.05 10.36 416.38 10.23 22.22 26.09 -10.04%
EY 7.24 7.66 9.65 0.24 9.77 4.50 3.83 11.18%
DY 3.43 6.67 2.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.71 1.86 2.72 2.03 4.81 5.95 -61.26%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 18/11/11 16/11/10 26/11/09 24/11/08 15/11/07 29/11/06 -
Price 2.44 2.60 2.22 1.74 0.93 2.80 2.53 -
P/RPS 1.61 1.71 1.44 2.13 1.03 3.48 3.30 -11.26%
P/EPS 14.47 15.43 10.65 450.00 7.27 21.83 34.56 -13.49%
EY 6.91 6.48 9.39 0.22 13.76 4.58 2.89 15.62%
DY 3.28 5.64 2.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 2.02 1.91 2.94 1.44 4.73 7.88 -63.03%

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