[MEDIA] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 16.2%
YoY- 96.55%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 769,444 738,014 691,339 639,237 582,024 547,729 534,689 27.49%
PBT 165,930 160,360 149,095 156,023 129,829 121,704 105,731 35.08%
Tax -34,297 -34,415 -31,655 -31,753 -22,552 -23,043 -22,570 32.20%
NP 131,633 125,945 117,440 124,270 107,277 98,661 83,161 35.85%
-
NP to SH 131,633 125,985 117,440 121,874 104,881 95,771 80,449 38.89%
-
Tax Rate 20.67% 21.46% 21.23% 20.35% 17.37% 18.93% 21.35% -
Total Cost 637,811 612,069 573,899 514,967 474,747 449,068 451,528 25.92%
-
Net Worth 559,950 583,028 525,365 483,269 448,967 398,548 278,221 59.47%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 75,318 75,318 75,318 - - - - -
Div Payout % 57.22% 59.78% 64.13% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 559,950 583,028 525,365 483,269 448,967 398,548 278,221 59.47%
NOSH 850,858 848,905 809,874 816,333 806,045 781,467 676,609 16.52%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 17.11% 17.07% 16.99% 19.44% 18.43% 18.01% 15.55% -
ROE 23.51% 21.61% 22.35% 25.22% 23.36% 24.03% 28.92% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 90.43 86.94 85.36 78.31 72.21 70.09 79.02 9.41%
EPS 15.47 14.84 14.50 14.93 13.01 12.26 11.89 19.19%
DPS 8.85 8.87 9.30 0.00 0.00 0.00 0.00 -
NAPS 0.6581 0.6868 0.6487 0.592 0.557 0.51 0.4112 36.86%
Adjusted Per Share Value based on latest NOSH - 816,333
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 69.37 66.54 62.33 57.63 52.47 49.38 48.21 27.48%
EPS 11.87 11.36 10.59 10.99 9.46 8.63 7.25 38.95%
DPS 6.79 6.79 6.79 0.00 0.00 0.00 0.00 -
NAPS 0.5048 0.5256 0.4736 0.4357 0.4048 0.3593 0.2508 59.48%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.81 2.26 2.81 2.85 3.02 2.48 2.50 -
P/RPS 2.00 2.60 3.29 3.64 4.18 3.54 3.16 -26.30%
P/EPS 11.70 15.23 19.38 19.09 23.21 20.24 21.03 -32.37%
EY 8.55 6.57 5.16 5.24 4.31 4.94 4.76 47.81%
DY 4.89 3.93 3.31 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 3.29 4.33 4.81 5.42 4.86 6.08 -41.10%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 28/02/08 15/11/07 24/08/07 18/05/07 28/02/07 -
Price 1.60 2.32 2.40 2.80 2.68 2.64 2.40 -
P/RPS 1.77 2.67 2.81 3.58 3.71 3.77 3.04 -30.29%
P/EPS 10.34 15.63 16.55 18.75 20.60 21.54 20.18 -35.99%
EY 9.67 6.40 6.04 5.33 4.86 4.64 4.95 56.33%
DY 5.53 3.82 3.88 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 3.38 3.70 4.73 4.81 5.18 5.84 -44.29%

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