[MEDIA] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 18.71%
YoY- 4754.36%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,749,114 1,648,922 1,604,600 1,353,870 734,456 771,360 639,237 18.24%
PBT 301,758 282,572 260,209 427,550 116,419 154,401 156,023 11.60%
Tax -75,656 -70,100 -37,278 -54,251 -62,798 -34,153 -31,753 15.55%
NP 226,102 212,472 222,931 373,299 53,621 120,248 124,270 10.47%
-
NP to SH 223,890 210,688 220,804 346,407 7,136 120,248 121,874 10.65%
-
Tax Rate 25.07% 24.81% 14.33% 12.69% 53.94% 22.12% 20.35% -
Total Cost 1,523,012 1,436,450 1,381,669 980,571 680,835 651,112 514,967 19.78%
-
Net Worth 1,611,581 142,875,228 1,350,479 1,145,861 506,323 546,851 483,269 22.20%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 108,036 117,007 174,577 125,297 56,633 75,318 - -
Div Payout % 48.25% 55.54% 79.06% 36.17% 793.63% 62.64% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,611,581 142,875,228 1,350,479 1,145,861 506,323 546,851 483,269 22.20%
NOSH 1,091,340 1,075,381 1,050,629 985,857 854,554 848,358 816,333 4.95%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 12.93% 12.89% 13.89% 27.57% 7.30% 15.59% 19.44% -
ROE 13.89% 0.15% 16.35% 30.23% 1.41% 21.99% 25.22% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 160.27 153.33 152.73 137.33 85.95 90.92 78.31 12.66%
EPS 20.52 19.59 21.02 35.14 0.84 14.17 14.93 5.43%
DPS 10.00 10.88 16.62 12.71 6.63 8.88 0.00 -
NAPS 1.4767 132.86 1.2854 1.1623 0.5925 0.6446 0.592 16.43%
Adjusted Per Share Value based on latest NOSH - 985,857
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 157.69 148.66 144.66 122.06 66.22 69.54 57.63 18.24%
EPS 20.18 18.99 19.91 31.23 0.64 10.84 10.99 10.64%
DPS 9.74 10.55 15.74 11.30 5.11 6.79 0.00 -
NAPS 1.4529 128.8104 1.2175 1.0331 0.4565 0.493 0.4357 22.20%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.71 2.33 2.20 2.16 1.61 1.31 2.85 -
P/RPS 1.69 1.52 1.44 1.57 1.87 1.44 3.64 -11.99%
P/EPS 13.21 11.89 10.47 6.15 192.80 9.24 19.09 -5.94%
EY 7.57 8.41 9.55 16.27 0.52 10.82 5.24 6.31%
DY 3.69 4.67 7.55 5.88 4.12 6.78 0.00 -
P/NAPS 1.84 0.02 1.71 1.86 2.72 2.03 4.81 -14.78%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 22/11/12 18/11/11 16/11/10 26/11/09 24/11/08 15/11/07 -
Price 2.67 2.44 2.60 2.22 1.74 0.93 2.80 -
P/RPS 1.67 1.59 1.70 1.62 2.02 1.02 3.58 -11.92%
P/EPS 13.01 12.45 12.37 6.32 208.37 6.56 18.75 -5.90%
EY 7.68 8.03 8.08 15.83 0.48 15.24 5.33 6.27%
DY 3.75 4.46 6.39 5.72 3.81 9.55 0.00 -
P/NAPS 1.81 0.02 2.02 1.91 2.94 1.44 4.73 -14.78%

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