[MEDIA] QoQ TTM Result on 31-Dec-2008 [#4]

Stock

[MEDIA] MEDIA PRIMA BHD

Announcement Date

27-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- -28.46%

YoY- -26.75%

Quarter Report

MPB Q4 2008-27022009144621.pdf

Latest QR

Upcoming QR

MEDIA's Result

MEDIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	734,456	742,341	762,881	781,290	771,360	769,444	738,014	-0.32%
YoY %	-1.06%	-2.69%	-2.36%	1.29%	0.25%	4.26%	-	-
Horiz. %	99.52%	100.59%	103.37%	105.86%	104.52%	104.26%	100.00%	-
PBT	116,419	113,944	127,421	159,264	154,401	165,930	160,360	-19.20%
YoY %	2.17%	-10.58%	-19.99%	3.15%	-6.95%	3.47%	-	-
Horiz. %	72.60%	71.06%	79.46%	99.32%	96.28%	103.47%	100.00%	-
Tax	-62,798	-38,107	-25,251	-68,962	-34,153	-34,297	-34,415	49.27%
YoY %	-64.79%	-50.91%	63.38%	-101.92%	0.42%	0.34%	-	-
Horiz. %	182.47%	110.73%	73.37%	200.38%	99.24%	99.66%	100.00%	-
NP	53,621	75,837	102,170	90,302	120,248	131,633	125,945	-43.37%
YoY %	-29.29%	-25.77%	13.14%	-24.90%	-8.65%	4.52%	-	-
Horiz. %	42.57%	60.21%	81.12%	71.70%	95.48%	104.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,136	23,469	45,729	86,023	120,248	131,633	125,985	-85.22%
YoY %	-69.59%	-48.68%	-46.84%	-28.46%	-8.65%	4.48%	-	-
Horiz. %	5.66%	18.63%	36.30%	68.28%	95.45%	104.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	53.94%	33.44%	19.82%	43.30%	22.12%	20.67%	21.46%	-
YoY %	61.30%	68.72%	-54.23%	95.75%	7.01%	-3.68%	-	-
Horiz. %	251.35%	155.82%	92.36%	201.77%	103.08%	96.32%	100.00%	-
Total Cost	680,835	666,504	660,711	690,988	651,112	637,811	612,069	7.34%
YoY %	2.15%	0.88%	-4.38%	6.12%	2.09%	4.21%	-	-
Horiz. %	111.24%	108.89%	107.95%	112.89%	106.38%	104.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	506,323	530,763	1,227,437	545,792	546,851	559,950	583,028	-8.96%
YoY %	-4.60%	-56.76%	124.89%	-0.19%	-2.34%	-3.96%	-	-
Horiz. %	86.84%	91.04%	210.53%	93.61%	93.79%	96.04%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	56,633	56,633	56,633	56,633	75,318	75,318	75,318	-17.29%
YoY %	0.00%	0.00%	0.00%	-24.81%	0.00%	0.00%	-	-
Horiz. %	75.19%	75.19%	75.19%	75.19%	100.00%	100.00%	100.00%	-
Div Payout %	793.63%	241.31%	123.85%	65.84%	62.64%	57.22%	59.78%	-
YoY %	228.88%	94.84%	88.11%	5.11%	9.47%	-4.28%	-	-
Horiz. %	1,327.58%	403.66%	207.18%	110.14%	104.78%	95.72%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	506,323	530,763	1,227,437	545,792	546,851	559,950	583,028	-8.96%
YoY %	-4.60%	-56.76%	124.89%	-0.19%	-2.34%	-3.96%	-	-
Horiz. %	86.84%	91.04%	210.53%	93.61%	93.79%	96.04%	100.00%	-
NOSH	854,554	854,141	2,002,672	845,272	848,358	850,858	848,905	0.44%
YoY %	0.05%	-57.35%	136.93%	-0.36%	-0.29%	0.23%	-	-
Horiz. %	100.67%	100.62%	235.91%	99.57%	99.94%	100.23%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	7.30%	10.22%	13.39%	11.56%	15.59%	17.11%	17.07%	-
YoY %	-28.57%	-23.67%	15.83%	-25.85%	-8.88%	0.23%	-	-
Horiz. %	42.77%	59.87%	78.44%	67.72%	91.33%	100.23%	100.00%	-
ROE	1.41%	4.42%	3.73%	15.76%	21.99%	23.51%	21.61%	-
YoY %	-68.10%	18.50%	-76.33%	-28.33%	-6.47%	8.79%	-	-
Horiz. %	6.52%	20.45%	17.26%	72.93%	101.76%	108.79%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	85.95	86.91	38.09	92.43	90.92	90.43	86.94	-0.75%
YoY %	-1.10%	128.17%	-58.79%	1.66%	0.54%	4.01%	-	-
Horiz. %	98.86%	99.97%	43.81%	106.31%	104.58%	104.01%	100.00%	-
EPS	0.84	2.75	2.28	10.18	14.17	15.47	14.84	-85.23%
YoY %	-69.45%	20.61%	-77.60%	-28.16%	-8.40%	4.25%	-	-
Horiz. %	5.66%	18.53%	15.36%	68.60%	95.49%	104.25%	100.00%	-
DPS	6.63	6.63	2.83	6.70	8.88	8.85	8.87	-17.62%
YoY %	0.00%	134.28%	-57.76%	-24.55%	0.34%	-0.23%	-	-
Horiz. %	74.75%	74.75%	31.91%	75.54%	100.11%	99.77%	100.00%	-
NAPS	0.5925	0.6214	0.6129	0.6457	0.6446	0.6581	0.6868	-9.36%
YoY %	-4.65%	1.39%	-5.08%	0.17%	-2.05%	-4.18%	-	-
Horiz. %	86.27%	90.48%	89.24%	94.02%	93.86%	95.82%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 845,272
RPS	67.16	67.88	69.76	71.45	70.54	70.36	67.49	-0.32%
YoY %	-1.06%	-2.69%	-2.37%	1.29%	0.26%	4.25%	-	-
Horiz. %	99.51%	100.58%	103.36%	105.87%	104.52%	104.25%	100.00%	-
EPS	0.65	2.15	4.18	7.87	11.00	12.04	11.52	-85.26%
YoY %	-69.77%	-48.56%	-46.89%	-28.45%	-8.64%	4.51%	-	-
Horiz. %	5.64%	18.66%	36.28%	68.32%	95.49%	104.51%	100.00%	-
DPS	5.18	5.18	5.18	5.18	6.89	6.89	6.89	-17.30%
YoY %	0.00%	0.00%	0.00%	-24.82%	0.00%	0.00%	-	-
Horiz. %	75.18%	75.18%	75.18%	75.18%	100.00%	100.00%	100.00%	-
NAPS	0.463	0.4854	1.1225	0.4991	0.5001	0.5121	0.5332	-8.97%
YoY %	-4.61%	-56.76%	124.90%	-0.20%	-2.34%	-3.96%	-	-
Horiz. %	86.83%	91.04%	210.52%	93.60%	93.79%	96.04%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	1.61	1.21	0.98	1.11	1.31	1.81	2.26	-
P/RPS	1.87	1.39	2.57	1.20	1.44	2.00	2.60	-19.70%
YoY %	34.53%	-45.91%	114.17%	-16.67%	-28.00%	-23.08%	-	-
Horiz. %	71.92%	53.46%	98.85%	46.15%	55.38%	76.92%	100.00%	-
P/EPS	192.80	44.04	42.92	10.91	9.24	11.70	15.23	442.33%
YoY %	337.78%	2.61%	293.40%	18.07%	-21.03%	-23.18%	-	-
Horiz. %	1,265.92%	289.17%	281.81%	71.63%	60.67%	76.82%	100.00%	-
EY	0.52	2.27	2.33	9.17	10.82	8.55	6.57	-81.53%
YoY %	-77.09%	-2.58%	-74.59%	-15.25%	26.55%	30.14%	-	-
Horiz. %	7.91%	34.55%	35.46%	139.57%	164.69%	130.14%	100.00%	-
DY	4.12	5.48	2.89	6.04	6.78	4.89	3.93	3.19%
YoY %	-24.82%	89.62%	-52.15%	-10.91%	38.65%	24.43%	-	-
Horiz. %	104.83%	139.44%	73.54%	153.69%	172.52%	124.43%	100.00%	-
P/NAPS	2.72	1.95	1.60	1.72	2.03	2.75	3.29	-11.90%
YoY %	39.49%	21.88%	-6.98%	-15.27%	-26.18%	-16.41%	-	-
Horiz. %	82.67%	59.27%	48.63%	52.28%	61.70%	83.59%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	26/11/09	28/08/09	15/05/09	27/02/09	24/11/08	28/08/08	28/05/08	-
Price	1.74	1.48	1.34	0.97	0.93	1.60	2.32	-
P/RPS	2.02	1.70	3.52	1.05	1.02	1.77	2.67	-16.95%
YoY %	18.82%	-51.70%	235.24%	2.94%	-42.37%	-33.71%	-	-
Horiz. %	75.66%	63.67%	131.84%	39.33%	38.20%	66.29%	100.00%	-
P/EPS	208.37	53.86	58.68	9.53	6.56	10.34	15.63	461.34%
YoY %	286.87%	-8.21%	515.74%	45.27%	-36.56%	-33.85%	-	-
Horiz. %	1,333.14%	344.59%	375.43%	60.97%	41.97%	66.15%	100.00%	-
EY	0.48	1.86	1.70	10.49	15.24	9.67	6.40	-82.18%
YoY %	-74.19%	9.41%	-83.79%	-31.17%	57.60%	51.09%	-	-
Horiz. %	7.50%	29.06%	26.56%	163.91%	238.12%	151.09%	100.00%	-
DY	3.81	4.48	2.11	6.91	9.55	5.53	3.82	-0.17%
YoY %	-14.96%	112.32%	-69.46%	-27.64%	72.69%	44.76%	-	-
Horiz. %	99.74%	117.28%	55.24%	180.89%	250.00%	144.76%	100.00%	-
P/NAPS	2.94	2.38	2.19	1.50	1.44	2.43	3.38	-8.87%
YoY %	23.53%	8.68%	46.00%	4.17%	-40.74%	-28.11%	-	-
Horiz. %	86.98%	70.41%	64.79%	44.38%	42.60%	71.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos