[MEDIA] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 9.51%
YoY- 98.37%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 738,014 691,339 639,237 582,024 547,729 534,689 506,469 28.50%
PBT 160,360 149,095 156,023 129,829 121,704 105,731 74,207 67.06%
Tax -34,415 -31,655 -31,753 -22,552 -23,043 -22,570 -12,666 94.59%
NP 125,945 117,440 124,270 107,277 98,661 83,161 61,541 61.12%
-
NP to SH 125,985 117,440 121,874 104,881 95,771 80,449 62,008 60.34%
-
Tax Rate 21.46% 21.23% 20.35% 17.37% 18.93% 21.35% 17.07% -
Total Cost 612,069 573,899 514,967 474,747 449,068 451,528 444,928 23.66%
-
Net Worth 583,028 525,365 483,269 448,967 398,548 278,221 215,957 93.76%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 75,318 75,318 - - - - - -
Div Payout % 59.78% 64.13% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 583,028 525,365 483,269 448,967 398,548 278,221 215,957 93.76%
NOSH 848,905 809,874 816,333 806,045 781,467 676,609 672,764 16.75%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 17.07% 16.99% 19.44% 18.43% 18.01% 15.55% 12.15% -
ROE 21.61% 22.35% 25.22% 23.36% 24.03% 28.92% 28.71% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 86.94 85.36 78.31 72.21 70.09 79.02 75.28 10.06%
EPS 14.84 14.50 14.93 13.01 12.26 11.89 9.22 37.30%
DPS 8.87 9.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6868 0.6487 0.592 0.557 0.51 0.4112 0.321 65.96%
Adjusted Per Share Value based on latest NOSH - 806,045
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 67.49 63.22 58.46 53.22 50.09 48.90 46.32 28.49%
EPS 11.52 10.74 11.15 9.59 8.76 7.36 5.67 60.34%
DPS 6.89 6.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5332 0.4804 0.4419 0.4106 0.3645 0.2544 0.1975 93.76%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.26 2.81 2.85 3.02 2.48 2.50 1.91 -
P/RPS 2.60 3.29 3.64 4.18 3.54 3.16 2.54 1.56%
P/EPS 15.23 19.38 19.09 23.21 20.24 21.03 20.72 -18.53%
EY 6.57 5.16 5.24 4.31 4.94 4.76 4.83 22.74%
DY 3.93 3.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 4.33 4.81 5.42 4.86 6.08 5.95 -32.60%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 28/02/08 15/11/07 24/08/07 18/05/07 28/02/07 29/11/06 -
Price 2.32 2.40 2.80 2.68 2.64 2.40 2.53 -
P/RPS 2.67 2.81 3.58 3.71 3.77 3.04 3.36 -14.19%
P/EPS 15.63 16.55 18.75 20.60 21.54 20.18 27.45 -31.27%
EY 6.40 6.04 5.33 4.86 4.64 4.95 3.64 45.62%
DY 3.82 3.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 3.70 4.73 4.81 5.18 5.84 7.88 -43.09%

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