[MEDIA] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 10.7%
YoY- 1143.34%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,577,160 1,546,643 1,353,870 1,143,469 926,524 744,029 734,456 66.52%
PBT 284,205 295,311 427,550 382,857 343,870 275,844 116,419 81.40%
Tax -46,878 -46,285 -54,251 -71,860 -68,397 -18,315 -62,798 -17.72%
NP 237,327 249,026 373,299 310,997 275,473 257,529 53,621 169.81%
-
NP to SH 231,515 242,294 346,407 291,800 263,603 194,800 7,136 919.38%
-
Tax Rate 16.49% 15.67% 12.69% 18.77% 19.89% 6.64% 53.94% -
Total Cost 1,339,833 1,297,617 980,571 832,472 651,051 486,500 680,835 57.10%
-
Net Worth 1,315,403 985,978 1,145,861 1,062,350 102,375,987 869,354 506,323 89.09%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 98,592 98,592 125,297 85,863 85,863 85,863 56,633 44.76%
Div Payout % 42.59% 40.69% 36.17% 29.43% 32.57% 44.08% 793.63% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,315,403 985,978 1,145,861 1,062,350 102,375,987 869,354 506,323 89.09%
NOSH 1,035,505 985,978 985,857 977,413 975,845 857,774 854,554 13.67%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 15.05% 16.10% 27.57% 27.20% 29.73% 34.61% 7.30% -
ROE 17.60% 24.57% 30.23% 27.47% 0.26% 22.41% 1.41% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 152.31 156.86 137.33 116.99 94.95 86.74 85.95 46.48%
EPS 22.36 24.57 35.14 29.85 27.01 22.71 0.84 793.29%
DPS 9.52 10.00 12.71 8.78 8.80 10.01 6.63 27.30%
NAPS 1.2703 1.00 1.1623 1.0869 104.91 1.0135 0.5925 66.34%
Adjusted Per Share Value based on latest NOSH - 977,413
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 144.23 141.44 123.81 104.57 84.73 68.04 67.16 66.53%
EPS 21.17 22.16 31.68 26.68 24.11 17.81 0.65 922.02%
DPS 9.02 9.02 11.46 7.85 7.85 7.85 5.18 44.78%
NAPS 1.2029 0.9016 1.0479 0.9715 93.6198 0.795 0.463 89.09%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.57 2.60 2.16 2.11 2.15 1.67 1.61 -
P/RPS 1.69 1.66 1.57 1.80 2.26 1.93 1.87 -6.53%
P/EPS 11.49 10.58 6.15 7.07 7.96 7.35 192.80 -84.76%
EY 8.70 9.45 16.27 14.15 12.56 13.60 0.52 555.27%
DY 3.70 3.85 5.88 4.16 4.09 5.99 4.12 -6.92%
P/NAPS 2.02 2.60 1.86 1.94 0.02 1.65 2.72 -18.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 12/05/11 23/02/11 16/11/10 24/08/10 19/05/10 24/02/10 26/11/09 -
Price 2.68 2.39 2.22 2.12 2.09 1.91 1.74 -
P/RPS 1.76 1.52 1.62 1.81 2.20 2.20 2.02 -8.78%
P/EPS 11.99 9.73 6.32 7.10 7.74 8.41 208.37 -85.12%
EY 8.34 10.28 15.83 14.08 12.92 11.89 0.48 572.00%
DY 3.55 4.18 5.72 4.14 4.21 5.24 3.81 -4.60%
P/NAPS 2.11 2.39 1.91 1.95 0.02 1.88 2.94 -19.85%

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