[MEDIA] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 17.28%
YoY- 34.09%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 582,024 547,729 534,689 506,469 460,409 421,579 399,688 28.56%
PBT 129,829 121,704 105,731 74,207 65,663 52,594 64,317 59.92%
Tax -22,552 -23,043 -22,570 -12,666 -13,775 -9,893 -9,523 77.94%
NP 107,277 98,661 83,161 61,541 51,888 42,701 54,794 56.69%
-
NP to SH 104,881 95,771 80,449 62,008 52,872 44,157 56,245 51.67%
-
Tax Rate 17.37% 18.93% 21.35% 17.07% 20.98% 18.81% 14.81% -
Total Cost 474,747 449,068 451,528 444,928 408,521 378,878 344,894 23.81%
-
Net Worth 448,967 398,548 278,221 215,957 64,445 40,337 34,390 457.05%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 448,967 398,548 278,221 215,957 64,445 40,337 34,390 457.05%
NOSH 806,045 781,467 676,609 672,764 613,769 607,499 563,782 26.99%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 18.43% 18.01% 15.55% 12.15% 11.27% 10.13% 13.71% -
ROE 23.36% 24.03% 28.92% 28.71% 82.04% 109.47% 163.55% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 72.21 70.09 79.02 75.28 75.01 69.40 70.89 1.24%
EPS 13.01 12.26 11.89 9.22 8.61 7.27 9.98 19.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.557 0.51 0.4112 0.321 0.105 0.0664 0.061 338.64%
Adjusted Per Share Value based on latest NOSH - 672,764
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 52.47 49.38 48.21 45.66 41.51 38.01 36.03 28.56%
EPS 9.46 8.63 7.25 5.59 4.77 3.98 5.07 51.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4048 0.3593 0.2508 0.1947 0.0581 0.0364 0.031 457.13%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.02 2.48 2.50 1.91 1.62 1.80 1.70 -
P/RPS 4.18 3.54 3.16 2.54 2.16 2.59 2.40 44.90%
P/EPS 23.21 20.24 21.03 20.72 18.81 24.76 17.04 22.94%
EY 4.31 4.94 4.76 4.83 5.32 4.04 5.87 -18.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.42 4.86 6.08 5.95 15.43 27.11 27.87 -66.53%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 18/05/07 28/02/07 29/11/06 30/08/06 19/06/06 02/03/06 -
Price 2.68 2.64 2.40 2.53 1.72 1.60 1.85 -
P/RPS 3.71 3.77 3.04 3.36 2.29 2.31 2.61 26.50%
P/EPS 20.60 21.54 20.18 27.45 19.97 22.01 18.54 7.29%
EY 4.86 4.64 4.95 3.64 5.01 4.54 5.39 -6.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.81 5.18 5.84 7.88 16.38 24.10 30.33 -70.79%

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