[MEDIA] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -8.65%
YoY- -1.33%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,604,600 1,353,870 734,456 771,360 639,237 506,469 382,033 27.00%
PBT 260,209 427,550 116,419 154,401 156,023 74,207 66,149 25.62%
Tax -37,278 -54,251 -62,798 -34,153 -31,753 -12,666 -19,905 11.01%
NP 222,931 373,299 53,621 120,248 124,270 61,541 46,244 29.95%
-
NP to SH 220,804 346,407 7,136 120,248 121,874 62,008 46,244 29.74%
-
Tax Rate 14.33% 12.69% 53.94% 22.12% 20.35% 17.07% 30.09% -
Total Cost 1,381,669 980,571 680,835 651,112 514,967 444,928 335,789 26.57%
-
Net Worth 1,350,479 1,145,861 506,323 546,851 483,269 215,957 279,256 30.02%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 174,577 125,297 56,633 75,318 - - - -
Div Payout % 79.06% 36.17% 793.63% 62.64% - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,350,479 1,145,861 506,323 546,851 483,269 215,957 279,256 30.02%
NOSH 1,050,629 985,857 854,554 848,358 816,333 672,764 594,668 9.94%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 13.89% 27.57% 7.30% 15.59% 19.44% 12.15% 12.10% -
ROE 16.35% 30.23% 1.41% 21.99% 25.22% 28.71% 16.56% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 152.73 137.33 85.95 90.92 78.31 75.28 64.24 15.52%
EPS 21.02 35.14 0.84 14.17 14.93 9.22 7.78 18.00%
DPS 16.62 12.71 6.63 8.88 0.00 0.00 0.00 -
NAPS 1.2854 1.1623 0.5925 0.6446 0.592 0.321 0.4696 18.26%
Adjusted Per Share Value based on latest NOSH - 848,358
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 146.74 123.81 67.16 70.54 58.46 46.32 34.94 27.00%
EPS 20.19 31.68 0.65 11.00 11.15 5.67 4.23 29.74%
DPS 15.96 11.46 5.18 6.89 0.00 0.00 0.00 -
NAPS 1.235 1.0479 0.463 0.5001 0.4419 0.1975 0.2554 30.02%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.20 2.16 1.61 1.31 2.85 1.91 1.60 -
P/RPS 1.44 1.57 1.87 1.44 3.64 2.54 2.49 -8.71%
P/EPS 10.47 6.15 192.80 9.24 19.09 20.72 20.57 -10.64%
EY 9.55 16.27 0.52 10.82 5.24 4.83 4.86 11.91%
DY 7.55 5.88 4.12 6.78 0.00 0.00 0.00 -
P/NAPS 1.71 1.86 2.72 2.03 4.81 5.95 3.41 -10.86%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 18/11/11 16/11/10 26/11/09 24/11/08 15/11/07 29/11/06 01/12/05 -
Price 2.60 2.22 1.74 0.93 2.80 2.53 1.63 -
P/RPS 1.70 1.62 2.02 1.02 3.58 3.36 2.54 -6.47%
P/EPS 12.37 6.32 208.37 6.56 18.75 27.45 20.96 -8.41%
EY 8.08 15.83 0.48 15.24 5.33 3.64 4.77 9.17%
DY 6.39 5.72 3.81 9.55 0.00 0.00 0.00 -
P/NAPS 2.02 1.91 2.94 1.44 4.73 7.88 3.47 -8.61%

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