[MEDIA] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 19.74%
YoY- 33.81%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 547,729 534,689 506,469 460,409 421,579 399,688 382,033 27.17%
PBT 121,704 105,731 74,207 65,663 52,594 64,317 66,149 50.20%
Tax -23,043 -22,570 -12,666 -13,775 -9,893 -9,523 -19,905 10.26%
NP 98,661 83,161 61,541 51,888 42,701 54,794 46,244 65.80%
-
NP to SH 95,771 80,449 62,008 52,872 44,157 56,245 46,244 62.54%
-
Tax Rate 18.93% 21.35% 17.07% 20.98% 18.81% 14.81% 30.09% -
Total Cost 449,068 451,528 444,928 408,521 378,878 344,894 335,789 21.40%
-
Net Worth 398,548 278,221 215,957 64,445 40,337 34,390 279,256 26.78%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 398,548 278,221 215,957 64,445 40,337 34,390 279,256 26.78%
NOSH 781,467 676,609 672,764 613,769 607,499 563,782 594,668 19.99%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 18.01% 15.55% 12.15% 11.27% 10.13% 13.71% 12.10% -
ROE 24.03% 28.92% 28.71% 82.04% 109.47% 163.55% 16.56% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 70.09 79.02 75.28 75.01 69.40 70.89 64.24 5.98%
EPS 12.26 11.89 9.22 8.61 7.27 9.98 7.78 35.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.4112 0.321 0.105 0.0664 0.061 0.4696 5.66%
Adjusted Per Share Value based on latest NOSH - 613,769
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 49.38 48.21 45.66 41.51 38.01 36.03 34.44 27.18%
EPS 8.63 7.25 5.59 4.77 3.98 5.07 4.17 62.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3593 0.2508 0.1947 0.0581 0.0364 0.031 0.2518 26.77%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.48 2.50 1.91 1.62 1.80 1.70 1.60 -
P/RPS 3.54 3.16 2.54 2.16 2.59 2.40 2.49 26.46%
P/EPS 20.24 21.03 20.72 18.81 24.76 17.04 20.57 -1.07%
EY 4.94 4.76 4.83 5.32 4.04 5.87 4.86 1.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.86 6.08 5.95 15.43 27.11 27.87 3.41 26.67%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 18/05/07 28/02/07 29/11/06 30/08/06 19/06/06 02/03/06 01/12/05 -
Price 2.64 2.40 2.53 1.72 1.60 1.85 1.63 -
P/RPS 3.77 3.04 3.36 2.29 2.31 2.61 2.54 30.14%
P/EPS 21.54 20.18 27.45 19.97 22.01 18.54 20.96 1.83%
EY 4.64 4.95 3.64 5.01 4.54 5.39 4.77 -1.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.18 5.84 7.88 16.38 24.10 30.33 3.47 30.64%

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