[MEDIA] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 2629.82%
YoY- 126.45%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,353,870 1,143,469 926,524 744,029 734,456 742,341 762,881 46.53%
PBT 427,550 382,857 343,870 275,844 116,419 113,944 127,421 123.96%
Tax -54,251 -71,860 -68,397 -18,315 -62,798 -38,107 -25,251 66.42%
NP 373,299 310,997 275,473 257,529 53,621 75,837 102,170 137.03%
-
NP to SH 346,407 291,800 263,603 194,800 7,136 23,469 45,729 285.23%
-
Tax Rate 12.69% 18.77% 19.89% 6.64% 53.94% 33.44% 19.82% -
Total Cost 980,571 832,472 651,051 486,500 680,835 666,504 660,711 30.07%
-
Net Worth 1,145,861 1,062,350 102,375,987 869,354 506,323 530,763 1,227,437 -4.47%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 125,297 85,863 85,863 85,863 56,633 56,633 56,633 69.70%
Div Payout % 36.17% 29.43% 32.57% 44.08% 793.63% 241.31% 123.85% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,145,861 1,062,350 102,375,987 869,354 506,323 530,763 1,227,437 -4.47%
NOSH 985,857 977,413 975,845 857,774 854,554 854,141 2,002,672 -37.62%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 27.57% 27.20% 29.73% 34.61% 7.30% 10.22% 13.39% -
ROE 30.23% 27.47% 0.26% 22.41% 1.41% 4.42% 3.73% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 137.33 116.99 94.95 86.74 85.95 86.91 38.09 134.94%
EPS 35.14 29.85 27.01 22.71 0.84 2.75 2.28 518.28%
DPS 12.71 8.78 8.80 10.01 6.63 6.63 2.83 171.96%
NAPS 1.1623 1.0869 104.91 1.0135 0.5925 0.6214 0.6129 53.14%
Adjusted Per Share Value based on latest NOSH - 857,774
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 122.06 103.09 83.53 67.08 66.22 66.93 68.78 46.52%
EPS 31.23 26.31 23.77 17.56 0.64 2.12 4.12 285.40%
DPS 11.30 7.74 7.74 7.74 5.11 5.11 5.11 69.65%
NAPS 1.0331 0.9578 92.298 0.7838 0.4565 0.4785 1.1066 -4.47%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.16 2.11 2.15 1.67 1.61 1.21 0.98 -
P/RPS 1.57 1.80 2.26 1.93 1.87 1.39 2.57 -27.98%
P/EPS 6.15 7.07 7.96 7.35 192.80 44.04 42.92 -72.58%
EY 16.27 14.15 12.56 13.60 0.52 2.27 2.33 264.90%
DY 5.88 4.16 4.09 5.99 4.12 5.48 2.89 60.49%
P/NAPS 1.86 1.94 0.02 1.65 2.72 1.95 1.60 10.54%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 24/08/10 19/05/10 24/02/10 26/11/09 28/08/09 15/05/09 -
Price 2.22 2.12 2.09 1.91 1.74 1.48 1.34 -
P/RPS 1.62 1.81 2.20 2.20 2.02 1.70 3.52 -40.36%
P/EPS 6.32 7.10 7.74 8.41 208.37 53.86 58.68 -77.33%
EY 15.83 14.08 12.92 11.89 0.48 1.86 1.70 342.00%
DY 5.72 4.14 4.21 5.24 3.81 4.48 2.11 94.30%
P/NAPS 1.91 1.95 0.02 1.88 2.94 2.38 2.19 -8.70%

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