[MEDIA] YoY 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- 79.43%
YoY- 60.72%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
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 416,753 206,352 214,237 212,321 155,108 109,048 88,034 29.56%
PBT 94,336 49,643 47,168 58,697 32,503 23,959 12,684 39.69%
Tax -20,655 -38,264 -13,573 -13,717 -4,516 -5,625 -564 82.18%
NP 73,681 11,379 33,595 44,980 27,987 18,334 12,120 35.07%
-
NP to SH 71,869 17,262 33,595 44,980 27,987 18,851 12,120 34.51%
-
Tax Rate 21.90% 77.08% 28.78% 23.37% 13.89% 23.48% 4.45% -
Total Cost 343,072 194,973 180,642 167,341 127,121 90,714 75,914 28.56%
-
Net Worth 1,145,861 506,323 546,851 483,269 215,957 279,256 221,406 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 39,434 - - - - - - -
Div Payout % 54.87% - - - - - - -
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 1,145,861 506,323 546,851 483,269 215,957 279,256 221,406 31.50%
NOSH 985,857 854,554 848,358 816,333 672,764 594,668 541,071 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 17.68% 5.51% 15.68% 21.18% 18.04% 16.81% 13.77% -
ROE 6.27% 3.41% 6.14% 9.31% 12.96% 6.75% 5.47% -
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 42.27 24.15 25.25 26.01 23.06 18.34 16.27 17.24%
EPS 7.29 2.02 3.96 5.51 4.16 3.17 2.24 21.72%
DPS 4.00 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 38.11 18.87 19.59 19.42 14.18 9.97 8.05 29.56%
EPS 6.57 1.58 3.07 4.11 2.56 1.72 1.11 34.47%
DPS 3.61 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0479 0.463 0.5001 0.4419 0.1975 0.2554 0.2025 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 5.11 6.67 5.19 10.96 8.28 8.73 10.20 -10.87%
P/EPS 29.63 79.70 33.08 51.72 45.91 50.47 74.11 -14.16%
EY 3.38 1.25 3.02 1.93 2.18 1.98 1.35 16.51%
DY 1.85 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 5.25 7.21 3.68 10.77 10.97 8.89 10.82 -11.34%
P/EPS 30.45 86.14 23.48 50.82 60.82 51.42 78.57 -14.60%
EY 3.28 1.16 4.26 1.97 1.64 1.94 1.27 17.12%
DY 1.80 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