[MEDIA] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
02-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 21.63%
YoY- 49.46%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 506,469 460,409 421,579 399,688 382,033 361,019 344,932 29.15%
PBT 74,207 65,663 52,594 64,317 66,149 54,874 47,927 33.80%
Tax -12,666 -13,775 -9,893 -9,523 -19,905 -15,361 -12,026 3.51%
NP 61,541 51,888 42,701 54,794 46,244 39,513 35,901 43.18%
-
NP to SH 62,008 52,872 44,157 56,245 46,244 39,513 35,901 43.90%
-
Tax Rate 17.07% 20.98% 18.81% 14.81% 30.09% 27.99% 25.09% -
Total Cost 444,928 408,521 378,878 344,894 335,789 321,506 309,031 27.47%
-
Net Worth 215,957 64,445 40,337 34,390 279,256 240,694 236,701 -5.92%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 215,957 64,445 40,337 34,390 279,256 240,694 236,701 -5.92%
NOSH 672,764 613,769 607,499 563,782 594,668 540,522 539,183 15.88%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 12.15% 11.27% 10.13% 13.71% 12.10% 10.94% 10.41% -
ROE 28.71% 82.04% 109.47% 163.55% 16.56% 16.42% 15.17% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 75.28 75.01 69.40 70.89 64.24 66.79 63.97 11.45%
EPS 9.22 8.61 7.27 9.98 7.78 7.31 6.66 24.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.321 0.105 0.0664 0.061 0.4696 0.4453 0.439 -18.82%
Adjusted Per Share Value based on latest NOSH - 563,782
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 45.66 41.51 38.01 36.03 34.44 32.55 31.10 29.14%
EPS 5.59 4.77 3.98 5.07 4.17 3.56 3.24 43.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1947 0.0581 0.0364 0.031 0.2518 0.217 0.2134 -5.92%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.91 1.62 1.80 1.70 1.60 1.65 1.45 -
P/RPS 2.54 2.16 2.59 2.40 2.49 2.47 2.27 7.77%
P/EPS 20.72 18.81 24.76 17.04 20.57 22.57 21.78 -3.26%
EY 4.83 5.32 4.04 5.87 4.86 4.43 4.59 3.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.95 15.43 27.11 27.87 3.41 3.71 3.30 48.08%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 30/08/06 19/06/06 02/03/06 01/12/05 19/08/05 19/05/05 -
Price 2.53 1.72 1.60 1.85 1.63 1.57 1.63 -
P/RPS 3.36 2.29 2.31 2.61 2.54 2.35 2.55 20.16%
P/EPS 27.45 19.97 22.01 18.54 20.96 21.48 24.48 7.92%
EY 3.64 5.01 4.54 5.39 4.77 4.66 4.08 -7.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.88 16.38 24.10 30.33 3.47 3.53 3.71 65.15%

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