[MEDIA] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -8.65%
YoY- -1.33%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 742,341 762,881 781,290 771,360 769,444 738,014 691,339 4.86%
PBT 113,944 127,421 159,264 154,401 165,930 160,360 149,095 -16.42%
Tax -38,107 -25,251 -68,962 -34,153 -34,297 -34,415 -31,655 13.17%
NP 75,837 102,170 90,302 120,248 131,633 125,945 117,440 -25.31%
-
NP to SH 23,469 45,729 86,023 120,248 131,633 125,985 117,440 -65.85%
-
Tax Rate 33.44% 19.82% 43.30% 22.12% 20.67% 21.46% 21.23% -
Total Cost 666,504 660,711 690,988 651,112 637,811 612,069 573,899 10.49%
-
Net Worth 530,763 1,227,437 545,792 546,851 559,950 583,028 525,365 0.68%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 56,633 56,633 56,633 75,318 75,318 75,318 75,318 -17.32%
Div Payout % 241.31% 123.85% 65.84% 62.64% 57.22% 59.78% 64.13% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 530,763 1,227,437 545,792 546,851 559,950 583,028 525,365 0.68%
NOSH 854,141 2,002,672 845,272 848,358 850,858 848,905 809,874 3.61%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.22% 13.39% 11.56% 15.59% 17.11% 17.07% 16.99% -
ROE 4.42% 3.73% 15.76% 21.99% 23.51% 21.61% 22.35% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 86.91 38.09 92.43 90.92 90.43 86.94 85.36 1.20%
EPS 2.75 2.28 10.18 14.17 15.47 14.84 14.50 -67.02%
DPS 6.63 2.83 6.70 8.88 8.85 8.87 9.30 -20.21%
NAPS 0.6214 0.6129 0.6457 0.6446 0.6581 0.6868 0.6487 -2.82%
Adjusted Per Share Value based on latest NOSH - 848,358
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 66.93 68.78 70.44 69.54 69.37 66.54 62.33 4.86%
EPS 2.12 4.12 7.76 10.84 11.87 11.36 10.59 -65.81%
DPS 5.11 5.11 5.11 6.79 6.79 6.79 6.79 -17.27%
NAPS 0.4785 1.1066 0.4921 0.493 0.5048 0.5256 0.4736 0.68%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.21 0.98 1.11 1.31 1.81 2.26 2.81 -
P/RPS 1.39 2.57 1.20 1.44 2.00 2.60 3.29 -43.72%
P/EPS 44.04 42.92 10.91 9.24 11.70 15.23 19.38 72.93%
EY 2.27 2.33 9.17 10.82 8.55 6.57 5.16 -42.18%
DY 5.48 2.89 6.04 6.78 4.89 3.93 3.31 39.99%
P/NAPS 1.95 1.60 1.72 2.03 2.75 3.29 4.33 -41.27%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 15/05/09 27/02/09 24/11/08 28/08/08 28/05/08 28/02/08 -
Price 1.48 1.34 0.97 0.93 1.60 2.32 2.40 -
P/RPS 1.70 3.52 1.05 1.02 1.77 2.67 2.81 -28.49%
P/EPS 53.86 58.68 9.53 6.56 10.34 15.63 16.55 119.76%
EY 1.86 1.70 10.49 15.24 9.67 6.40 6.04 -54.43%
DY 4.48 2.11 6.91 9.55 5.53 3.82 3.88 10.06%
P/NAPS 2.38 2.19 1.50 1.44 2.43 3.38 3.70 -25.50%

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