[MEDIA] YoY TTM 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- 16.2%
YoY- 96.55%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,353,870 734,456 771,360 639,237 506,469 382,033 252,571 32.27%
PBT 427,550 116,419 154,401 156,023 74,207 66,149 34,674 51.96%
Tax -54,251 -62,798 -34,153 -31,753 -12,666 -19,905 -2,434 67.71%
NP 373,299 53,621 120,248 124,270 61,541 46,244 32,240 50.38%
-
NP to SH 346,407 7,136 120,248 121,874 62,008 46,244 32,240 48.52%
-
Tax Rate 12.69% 53.94% 22.12% 20.35% 17.07% 30.09% 7.02% -
Total Cost 980,571 680,835 651,112 514,967 444,928 335,789 220,331 28.23%
-
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 125,297 56,633 75,318 - - - - -
Div Payout % 36.17% 793.63% 62.64% - - - - -
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 27.57% 7.30% 15.59% 19.44% 12.15% 12.10% 12.76% -
ROE 30.23% 1.41% 21.99% 25.22% 28.71% 16.56% 14.56% -
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 137.33 85.95 90.92 78.31 75.28 64.24 46.68 19.69%
EPS 35.14 0.84 14.17 14.93 9.22 7.78 5.96 34.39%
DPS 12.71 6.63 8.88 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 122.06 66.22 69.54 57.63 45.66 34.44 22.77 32.27%
EPS 31.23 0.64 10.84 10.99 5.59 4.17 2.91 48.49%
DPS 11.30 5.11 6.79 0.00 0.00 0.00 0.00 -
NAPS 1.0331 0.4565 0.493 0.4357 0.1947 0.2518 0.1996 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 1.57 1.87 1.44 3.64 2.54 2.49 3.56 -12.74%
P/EPS 6.15 192.80 9.24 19.09 20.72 20.57 27.86 -22.25%
EY 16.27 0.52 10.82 5.24 4.83 4.86 3.59 28.62%
DY 5.88 4.12 6.78 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 1.62 2.02 1.02 3.58 3.36 2.54 3.77 -13.12%
P/EPS 6.32 208.37 6.56 18.75 27.45 20.96 29.54 -22.65%
EY 15.83 0.48 15.24 5.33 3.64 4.77 3.39 29.26%
DY 5.72 3.81 9.55 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