[MEDIA] YoY Cumulative 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- 116.83%
YoY- -96.94%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,220,118 1,193,329 1,135,372 525,531 572,365 492,344 387,796 21.02%
PBT 184,569 180,825 215,927 64,221 107,066 101,760 51,388 23.72%
Tax -46,875 -46,457 -55,464 -77,390 -25,692 -23,194 -14,098 22.14%
NP 137,694 134,368 160,463 -13,169 81,374 78,566 37,290 24.29%
-
NP to SH 136,148 132,604 154,094 2,487 81,374 78,566 36,974 24.24%
-
Tax Rate 25.40% 25.69% 25.69% 120.51% 24.00% 22.79% 27.43% -
Total Cost 1,082,424 1,058,961 974,909 538,700 490,991 413,778 350,506 20.65%
-
Net Worth 143,034,777 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 64,594 115,399 39,410 - - - - -
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 143,034,777 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 0.10% 9.83% 13.46% 0.49% 14.89% 16.25% 17.10% -
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 113.33 113.75 115.24 61.28 67.52 60.28 57.58 11.93%
EPS 12.65 12.64 15.64 0.29 9.60 9.62 5.49 14.91%
DPS 6.00 11.00 4.00 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 110.00 107.59 102.36 47.38 51.60 44.39 34.96 21.03%
EPS 12.27 11.96 13.89 0.22 7.34 7.08 3.33 24.25%
DPS 5.82 10.40 3.55 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 2.06 1.93 1.87 2.63 1.94 4.73 3.32 -7.63%
P/EPS 18.42 17.41 13.81 555.17 13.65 29.63 34.79 -10.04%
EY 5.43 5.75 7.24 0.18 7.33 3.38 2.87 11.20%
DY 2.58 5.00 1.85 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 2.15 2.29 1.93 2.84 1.38 4.64 4.39 -11.20%
P/EPS 19.29 20.57 14.19 600.00 9.69 29.11 46.08 -13.49%
EY 5.18 4.86 7.05 0.17 10.32 3.44 2.17 15.59%
DY 2.46 4.23 1.80 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