[MEDIA] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 87.41%
YoY- 6095.98%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,271,387 1,220,118 1,193,329 1,135,372 525,531 572,365 492,344 17.11%
PBT 203,382 184,569 180,825 215,927 64,221 107,066 101,760 12.22%
Tax -50,898 -46,875 -46,457 -55,464 -77,390 -25,692 -23,194 13.98%
NP 152,484 137,694 134,368 160,463 -13,169 81,374 78,566 11.67%
-
NP to SH 150,726 136,148 132,604 154,094 2,487 81,374 78,566 11.45%
-
Tax Rate 25.03% 25.40% 25.69% 25.69% 120.51% 24.00% 22.79% -
Total Cost 1,118,903 1,082,424 1,058,961 974,909 538,700 490,991 413,778 18.01%
-
Net Worth 1,611,709 143,034,777 1,348,490 1,145,162 508,119 546,392 483,483 22.20%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 65,485 64,594 115,399 39,410 - - - -
Div Payout % 43.45% 47.44% 87.03% 25.58% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,611,709 143,034,777 1,348,490 1,145,162 508,119 546,392 483,483 22.20%
NOSH 1,091,426 1,076,582 1,049,082 985,255 857,586 847,645 816,694 4.94%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.99% 11.29% 11.26% 14.13% -2.51% 14.22% 15.96% -
ROE 9.35% 0.10% 9.83% 13.46% 0.49% 14.89% 16.25% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 116.49 113.33 113.75 115.24 61.28 67.52 60.28 11.59%
EPS 13.81 12.65 12.64 15.64 0.29 9.60 9.62 6.20%
DPS 6.00 6.00 11.00 4.00 0.00 0.00 0.00 -
NAPS 1.4767 132.86 1.2854 1.1623 0.5925 0.6446 0.592 16.43%
Adjusted Per Share Value based on latest NOSH - 985,857
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 116.26 111.58 109.13 103.83 48.06 52.34 45.02 17.11%
EPS 13.78 12.45 12.13 14.09 0.23 7.44 7.18 11.46%
DPS 5.99 5.91 10.55 3.60 0.00 0.00 0.00 -
NAPS 1.4739 130.801 1.2332 1.0472 0.4647 0.4997 0.4421 22.20%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.71 2.33 2.20 2.16 1.61 1.31 2.85 -
P/RPS 2.33 2.06 1.93 1.87 2.63 1.94 4.73 -11.12%
P/EPS 19.62 18.42 17.41 13.81 555.17 13.65 29.63 -6.63%
EY 5.10 5.43 5.75 7.24 0.18 7.33 3.38 7.08%
DY 2.21 2.58 5.00 1.85 0.00 0.00 0.00 -
P/NAPS 1.84 0.02 1.71 1.86 2.72 2.03 4.81 -14.78%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 22/11/12 18/11/11 16/11/10 26/11/09 24/11/08 15/11/07 -
Price 2.67 2.44 2.60 2.22 1.74 0.93 2.80 -
P/RPS 2.29 2.15 2.29 1.93 2.84 1.38 4.64 -11.09%
P/EPS 19.33 19.29 20.57 14.19 600.00 9.69 29.11 -6.59%
EY 5.17 5.18 4.86 7.05 0.17 10.32 3.44 7.01%
DY 2.25 2.46 4.23 1.80 0.00 0.00 0.00 -
P/NAPS 1.81 0.02 2.02 1.91 2.94 1.44 4.73 -14.78%

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