[MEDIA] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 9.51%
YoY- 98.37%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,143,469 742,341 769,444 582,024 460,409 361,019 250,353 28.79%
PBT 382,857 113,944 165,930 129,829 65,663 54,874 24,799 57.76%
Tax -71,860 -38,107 -34,297 -22,552 -13,775 -15,361 -2,045 80.93%
NP 310,997 75,837 131,633 107,277 51,888 39,513 22,754 54.59%
-
NP to SH 291,800 23,469 131,633 104,881 52,872 39,513 22,754 52.96%
-
Tax Rate 18.77% 33.44% 20.67% 17.37% 20.98% 27.99% 8.25% -
Total Cost 832,472 666,504 637,811 474,747 408,521 321,506 227,599 24.11%
-
Net Worth 1,062,350 530,763 559,950 448,967 64,445 240,694 216,288 30.36%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 85,863 56,633 75,318 - - - - -
Div Payout % 29.43% 241.31% 57.22% - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,062,350 530,763 559,950 448,967 64,445 240,694 216,288 30.36%
NOSH 977,413 854,141 850,858 806,045 613,769 540,522 541,940 10.32%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 27.20% 10.22% 17.11% 18.43% 11.27% 10.94% 9.09% -
ROE 27.47% 4.42% 23.51% 23.36% 82.04% 16.42% 10.52% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 116.99 86.91 90.43 72.21 75.01 66.79 46.20 16.74%
EPS 29.85 2.75 15.47 13.01 8.61 7.31 4.20 38.63%
DPS 8.78 6.63 8.85 0.00 0.00 0.00 0.00 -
NAPS 1.0869 0.6214 0.6581 0.557 0.105 0.4453 0.3991 18.16%
Adjusted Per Share Value based on latest NOSH - 806,045
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 103.09 66.93 69.37 52.47 41.51 32.55 22.57 28.79%
EPS 26.31 2.12 11.87 9.46 4.77 3.56 2.05 52.98%
DPS 7.74 5.11 6.79 0.00 0.00 0.00 0.00 -
NAPS 0.9578 0.4785 0.5048 0.4048 0.0581 0.217 0.195 30.36%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.11 1.21 1.81 3.02 1.62 1.65 1.56 -
P/RPS 1.80 1.39 2.00 4.18 2.16 2.47 3.38 -9.96%
P/EPS 7.07 44.04 11.70 23.21 18.81 22.57 37.16 -24.15%
EY 14.15 2.27 8.55 4.31 5.32 4.43 2.69 31.85%
DY 4.16 5.48 4.89 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.95 2.75 5.42 15.43 3.71 3.91 -11.01%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 28/08/09 28/08/08 24/08/07 30/08/06 19/08/05 27/08/04 -
Price 2.12 1.48 1.60 2.68 1.72 1.57 1.49 -
P/RPS 1.81 1.70 1.77 3.71 2.29 2.35 3.23 -9.19%
P/EPS 7.10 53.86 10.34 20.60 19.97 21.48 35.49 -23.51%
EY 14.08 1.86 9.67 4.86 5.01 4.66 2.82 30.71%
DY 4.14 4.48 5.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.38 2.43 4.81 16.38 3.53 3.73 -10.24%

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