[MEDIA] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 22.72%
YoY- -54.14%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 451,556 477,727 428,804 411,271 218,498 208,925 199,157 14.60%
PBT 86,599 98,376 98,003 79,384 211,623 52,198 49,570 9.73%
Tax -22,667 -24,758 -23,225 9,179 1,213 -43,270 -10,696 13.32%
NP 63,932 73,618 74,778 88,563 212,836 8,928 38,874 8.63%
-
NP to SH 63,439 73,164 74,540 88,200 192,313 4,649 38,874 8.49%
-
Tax Rate 26.17% 25.17% 23.70% -11.56% -0.57% 82.90% 21.58% -
Total Cost 387,624 404,109 354,026 322,708 5,662 199,997 160,283 15.84%
-
Net Worth 1,643,408 1,541,530 1,340,122 985,978 869,354 545,792 525,365 20.91%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 87,351 75,296 52,479 59,158 85,863 56,633 - -
Div Payout % 137.69% 102.91% 70.40% 67.07% 44.65% 1,218.18% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,643,408 1,541,530 1,340,122 985,978 869,354 545,792 525,365 20.91%
NOSH 1,091,893 1,075,661 1,049,594 985,978 857,774 845,272 809,874 5.10%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 14.16% 15.41% 17.44% 21.53% 97.41% 4.27% 19.52% -
ROE 3.86% 4.75% 5.56% 8.95% 22.12% 0.85% 7.40% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 41.36 44.41 40.85 41.71 25.47 24.72 24.59 9.04%
EPS 5.81 6.80 7.10 8.95 22.42 0.55 4.80 3.23%
DPS 8.00 7.00 5.00 6.00 10.01 6.70 0.00 -
NAPS 1.5051 1.4331 1.2768 1.00 1.0135 0.6457 0.6487 15.04%
Adjusted Per Share Value based on latest NOSH - 985,978
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 41.29 43.69 39.21 37.61 19.98 19.11 18.21 14.60%
EPS 5.80 6.69 6.82 8.07 17.59 0.43 3.55 8.51%
DPS 7.99 6.89 4.80 5.41 7.85 5.18 0.00 -
NAPS 1.5028 1.4097 1.2255 0.9016 0.795 0.4991 0.4804 20.91%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.62 2.34 2.60 2.60 1.67 1.11 2.81 -
P/RPS 6.34 5.27 6.36 6.23 6.56 4.49 11.43 -9.34%
P/EPS 45.09 34.40 36.61 29.07 7.45 201.82 58.54 -4.25%
EY 2.22 2.91 2.73 3.44 13.43 0.50 1.71 4.44%
DY 3.05 2.99 1.92 2.31 5.99 6.04 0.00 -
P/NAPS 1.74 1.63 2.04 2.60 1.65 1.72 4.33 -14.08%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/02/14 20/02/13 23/02/12 23/02/11 24/02/10 27/02/09 28/02/08 -
Price 2.58 2.14 2.71 2.39 1.91 0.97 2.40 -
P/RPS 6.24 4.82 6.63 5.73 7.50 3.92 9.76 -7.17%
P/EPS 44.41 31.46 38.16 26.72 8.52 176.36 50.00 -1.95%
EY 2.25 3.18 2.62 3.74 11.74 0.57 2.00 1.98%
DY 3.10 3.27 1.85 2.51 5.24 6.91 0.00 -
P/NAPS 1.71 1.49 2.12 2.39 1.88 1.50 3.70 -12.06%

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