[MEDIA] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 17.93%
YoY- 24.38%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,591,105 1,551,722 1,416,756 1,546,643 1,513,829 1,437,238 1,294,688 14.71%
PBT 241,100 216,218 190,244 295,311 287,902 243,182 234,668 1.81%
Tax -61,942 -55,678 -49,540 -46,285 -73,952 -69,618 -47,168 19.90%
NP 179,157 160,540 140,704 249,026 213,950 173,564 187,500 -2.98%
-
NP to SH 176,805 158,464 139,172 242,294 205,458 164,450 182,288 -2.01%
-
Tax Rate 25.69% 25.75% 26.04% 15.67% 25.69% 28.63% 20.10% -
Total Cost 1,411,948 1,391,182 1,276,052 1,297,617 1,299,878 1,263,674 1,107,188 17.58%
-
Net Worth 1,348,490 1,378,406 1,315,403 1,201,839 1,145,162 1,061,405 102,375,987 -94.40%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 153,865 - - 59,155 52,546 - - -
Div Payout % 87.03% - - 24.41% 25.58% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,348,490 1,378,406 1,315,403 1,201,839 1,145,162 1,061,405 102,375,987 -94.40%
NOSH 1,049,082 1,045,277 1,035,505 985,922 985,255 976,543 975,845 4.93%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.26% 10.35% 9.93% 16.10% 14.13% 12.08% 14.48% -
ROE 13.11% 11.50% 10.58% 20.16% 17.94% 15.49% 0.18% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 151.67 148.45 136.82 156.87 153.65 147.18 132.67 9.32%
EPS 16.85 15.16 13.44 24.58 20.85 16.84 18.68 -6.63%
DPS 14.67 0.00 0.00 6.00 5.33 0.00 0.00 -
NAPS 1.2854 1.3187 1.2703 1.219 1.1623 1.0869 104.91 -94.67%
Adjusted Per Share Value based on latest NOSH - 985,978
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 143.45 139.90 127.73 139.44 136.48 129.58 116.72 14.72%
EPS 15.94 14.29 12.55 21.84 18.52 14.83 16.43 -1.99%
DPS 13.87 0.00 0.00 5.33 4.74 0.00 0.00 -
NAPS 1.2157 1.2427 1.1859 1.0835 1.0324 0.9569 92.298 -94.40%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.20 2.90 2.57 2.60 2.16 2.11 2.15 -
P/RPS 1.45 1.95 1.88 1.66 1.41 1.43 1.62 -7.11%
P/EPS 13.05 19.13 19.12 10.58 10.36 12.53 11.51 8.72%
EY 7.66 5.23 5.23 9.45 9.65 7.98 8.69 -8.05%
DY 6.67 0.00 0.00 2.31 2.47 0.00 0.00 -
P/NAPS 1.71 2.20 2.02 2.13 1.86 1.94 0.02 1835.54%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 24/08/11 12/05/11 23/02/11 16/11/10 24/08/10 19/05/10 -
Price 2.60 2.76 2.68 2.39 2.22 2.12 2.09 -
P/RPS 1.71 1.86 1.96 1.52 1.44 1.44 1.58 5.40%
P/EPS 15.43 18.21 19.94 9.73 10.65 12.59 11.19 23.86%
EY 6.48 5.49 5.01 10.28 9.39 7.94 8.94 -19.29%
DY 5.64 0.00 0.00 2.51 2.40 0.00 0.00 -
P/NAPS 2.02 2.09 2.11 1.96 1.91 1.95 0.02 2062.69%

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