[MEDIA] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 54.74%
YoY- 74.16%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 218,498 208,925 199,157 146,893 118,673 101,018 25,187 43.29%
PBT 211,623 52,198 49,570 54,263 22,739 24,571 9,812 66.76%
Tax 1,213 -43,270 -10,696 -8,559 1,345 -9,705 -337 -
NP 212,836 8,928 38,874 45,704 24,084 14,866 9,475 67.89%
-
NP to SH 192,313 4,649 38,874 43,308 24,867 14,866 9,475 65.08%
-
Tax Rate -0.57% 82.90% 21.58% 15.77% -5.91% 39.50% 3.43% -
Total Cost 5,662 199,997 160,283 101,189 94,589 86,152 15,712 -15.62%
-
Net Worth 869,354 545,792 525,365 278,221 34,390 236,882 239,798 23.91%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 85,863 56,633 - - - - - -
Div Payout % 44.65% 1,218.18% - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 869,354 545,792 525,365 278,221 34,390 236,882 239,798 23.91%
NOSH 857,774 845,272 809,874 676,609 563,782 540,581 541,428 7.96%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 97.41% 4.27% 19.52% 31.11% 20.29% 14.72% 37.62% -
ROE 22.12% 0.85% 7.40% 15.57% 72.31% 6.28% 3.95% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 25.47 24.72 24.59 21.71 21.05 18.69 4.65 32.73%
EPS 22.42 0.55 4.80 6.10 4.40 2.75 1.75 52.90%
DPS 10.01 6.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0135 0.6457 0.6487 0.4112 0.061 0.4382 0.4429 14.77%
Adjusted Per Share Value based on latest NOSH - 676,609
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 19.70 18.84 17.96 13.24 10.70 9.11 2.27 43.30%
EPS 17.34 0.42 3.50 3.90 2.24 1.34 0.85 65.22%
DPS 7.74 5.11 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7838 0.4921 0.4736 0.2508 0.031 0.2136 0.2162 23.91%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.67 1.11 2.81 2.50 1.70 1.71 1.48 -
P/RPS 6.56 4.49 11.43 11.52 8.08 9.15 0.00 -
P/EPS 7.45 201.82 58.54 39.06 38.54 62.18 0.00 -
EY 13.43 0.50 1.71 2.56 2.59 1.61 0.00 -
DY 5.99 6.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.72 4.33 6.08 27.87 3.90 3.94 -13.49%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 28/02/08 28/02/07 02/03/06 28/02/05 27/02/04 -
Price 1.91 0.97 2.40 2.40 1.85 1.64 2.16 -
P/RPS 7.50 3.92 9.76 11.05 8.79 8.78 0.00 -
P/EPS 8.52 176.36 50.00 37.50 41.94 59.64 0.00 -
EY 11.74 0.57 2.00 2.67 2.38 1.68 0.00 -
DY 5.24 6.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.50 3.70 5.84 30.33 3.74 5.76 -17.00%

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