[MEDIA] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -48.68%
YoY- -82.17%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 926,524 744,029 734,456 742,341 762,881 781,290 771,360 13.00%
PBT 343,870 275,844 116,419 113,944 127,421 159,264 154,401 70.62%
Tax -68,397 -18,315 -62,798 -38,107 -25,251 -68,962 -34,153 58.94%
NP 275,473 257,529 53,621 75,837 102,170 90,302 120,248 73.86%
-
NP to SH 263,603 194,800 7,136 23,469 45,729 86,023 120,248 68.83%
-
Tax Rate 19.89% 6.64% 53.94% 33.44% 19.82% 43.30% 22.12% -
Total Cost 651,051 486,500 680,835 666,504 660,711 690,988 651,112 -0.00%
-
Net Worth 102,375,987 869,354 506,323 530,763 1,227,437 545,792 546,851 3182.99%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 85,863 85,863 56,633 56,633 56,633 56,633 75,318 9.13%
Div Payout % 32.57% 44.08% 793.63% 241.31% 123.85% 65.84% 62.64% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 102,375,987 869,354 506,323 530,763 1,227,437 545,792 546,851 3182.99%
NOSH 975,845 857,774 854,554 854,141 2,002,672 845,272 848,358 9.79%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 29.73% 34.61% 7.30% 10.22% 13.39% 11.56% 15.59% -
ROE 0.26% 22.41% 1.41% 4.42% 3.73% 15.76% 21.99% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 94.95 86.74 85.95 86.91 38.09 92.43 90.92 2.93%
EPS 27.01 22.71 0.84 2.75 2.28 10.18 14.17 53.79%
DPS 8.80 10.01 6.63 6.63 2.83 6.70 8.88 -0.60%
NAPS 104.91 1.0135 0.5925 0.6214 0.6129 0.6457 0.6446 2890.18%
Adjusted Per Share Value based on latest NOSH - 854,141
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 83.53 67.08 66.22 66.93 68.78 70.44 69.54 13.01%
EPS 23.77 17.56 0.64 2.12 4.12 7.76 10.84 68.86%
DPS 7.74 7.74 5.11 5.11 5.11 5.11 6.79 9.13%
NAPS 92.298 0.7838 0.4565 0.4785 1.1066 0.4921 0.493 3183.08%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.15 1.67 1.61 1.21 0.98 1.11 1.31 -
P/RPS 2.26 1.93 1.87 1.39 2.57 1.20 1.44 35.08%
P/EPS 7.96 7.35 192.80 44.04 42.92 10.91 9.24 -9.47%
EY 12.56 13.60 0.52 2.27 2.33 9.17 10.82 10.46%
DY 4.09 5.99 4.12 5.48 2.89 6.04 6.78 -28.62%
P/NAPS 0.02 1.65 2.72 1.95 1.60 1.72 2.03 -95.41%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 24/02/10 26/11/09 28/08/09 15/05/09 27/02/09 24/11/08 -
Price 2.09 1.91 1.74 1.48 1.34 0.97 0.93 -
P/RPS 2.20 2.20 2.02 1.70 3.52 1.05 1.02 67.01%
P/EPS 7.74 8.41 208.37 53.86 58.68 9.53 6.56 11.66%
EY 12.92 11.89 0.48 1.86 1.70 10.49 15.24 -10.43%
DY 4.21 5.24 3.81 4.48 2.11 6.91 9.55 -42.10%
P/NAPS 0.02 1.88 2.94 2.38 2.19 1.50 1.44 -94.23%

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