[MEDIA] QoQ Annualized Quarter 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- 24.94%
YoY- 6095.98%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,551,722 1,416,756 1,546,643 1,513,829 1,437,238 1,294,688 744,029 63.45%
PBT 216,218 190,244 295,311 287,902 243,182 234,668 275,844 -15.02%
Tax -55,678 -49,540 -46,285 -73,952 -69,618 -47,168 -23,988 75.57%
NP 160,540 140,704 249,026 213,950 173,564 187,500 251,856 -25.99%
-
NP to SH 158,464 139,172 242,294 205,458 164,450 182,288 194,800 -12.89%
-
Tax Rate 25.75% 26.04% 15.67% 25.69% 28.63% 20.10% 8.70% -
Total Cost 1,391,182 1,276,052 1,297,617 1,299,878 1,263,674 1,107,188 492,173 100.29%
-
Net Worth 1,378,406 1,315,403 1,201,839 1,145,162 1,061,405 102,375,987 869,351 36.08%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 59,155 52,546 - - 85,862 -
Div Payout % - - 24.41% 25.58% - - 44.08% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,378,406 1,315,403 1,201,839 1,145,162 1,061,405 102,375,987 869,351 36.08%
NOSH 1,045,277 1,035,505 985,922 985,255 976,543 975,845 857,771 14.12%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.35% 9.93% 16.10% 14.13% 12.08% 14.48% 33.85% -
ROE 11.50% 10.58% 20.16% 17.94% 15.49% 0.18% 22.41% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 148.45 136.82 156.87 153.65 147.18 132.67 86.74 43.21%
EPS 15.16 13.44 24.58 20.85 16.84 18.68 22.71 -23.67%
DPS 0.00 0.00 6.00 5.33 0.00 0.00 10.01 -
NAPS 1.3187 1.2703 1.219 1.1623 1.0869 104.91 1.0135 19.24%
Adjusted Per Share Value based on latest NOSH - 985,857
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 141.90 129.56 141.44 138.44 131.43 118.40 68.04 63.45%
EPS 14.49 12.73 22.16 18.79 15.04 16.67 17.81 -12.88%
DPS 0.00 0.00 5.41 4.81 0.00 0.00 7.85 -
NAPS 1.2605 1.2029 1.099 1.0472 0.9706 93.6198 0.795 36.08%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.90 2.57 2.60 2.16 2.11 2.15 1.67 -
P/RPS 1.95 1.88 1.66 1.41 1.43 1.62 1.93 0.69%
P/EPS 19.13 19.12 10.58 10.36 12.53 11.51 7.35 89.54%
EY 5.23 5.23 9.45 9.65 7.98 8.69 13.60 -47.21%
DY 0.00 0.00 2.31 2.47 0.00 0.00 5.99 -
P/NAPS 2.20 2.02 2.13 1.86 1.94 0.02 1.65 21.20%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 12/05/11 23/02/11 16/11/10 24/08/10 19/05/10 24/02/10 -
Price 2.76 2.68 2.39 2.22 2.12 2.09 1.91 -
P/RPS 1.86 1.96 1.52 1.44 1.44 1.58 2.20 -10.61%
P/EPS 18.21 19.94 9.73 10.65 12.59 11.19 8.41 67.60%
EY 5.49 5.01 10.28 9.39 7.94 8.94 11.89 -40.34%
DY 0.00 0.00 2.51 2.40 0.00 0.00 5.24 -
P/NAPS 2.09 2.11 1.96 1.91 1.95 0.02 1.88 7.33%

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