[MEDIA] QoQ TTM Result on 31-Dec-2010 [#4]

Stock

[MEDIA] MEDIA PRIMA BHD

Announcement Date

23-Feb-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Dec-2010 [#4]

Profit Trend

QoQ- -30.06%

YoY- 24.38%

Quarter Report

MPB Q4 2010 RESULT.pdf

Latest QR

Upcoming QR

MEDIA's Result

MEDIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	1,604,600	1,603,885	1,577,160	1,546,643	1,353,870	1,143,469	926,524	44.16%
YoY %	0.04%	1.69%	1.97%	14.24%	18.40%	23.41%	-	-
Horiz. %	173.18%	173.11%	170.22%	166.93%	146.12%	123.41%	100.00%	-
PBT	260,209	281,829	284,205	295,311	427,550	382,857	343,870	-16.94%
YoY %	-7.67%	-0.84%	-3.76%	-30.93%	11.67%	11.34%	-	-
Horiz. %	75.67%	81.96%	82.65%	85.88%	124.33%	111.34%	100.00%	-
Tax	-37,278	-39,315	-46,878	-46,285	-54,251	-71,860	-68,397	-33.25%
YoY %	5.18%	16.13%	-1.28%	14.68%	24.50%	-5.06%	-	-
Horiz. %	54.50%	57.48%	68.54%	67.67%	79.32%	105.06%	100.00%	-
NP	222,931	242,514	237,327	249,026	373,299	310,997	275,473	-13.14%
YoY %	-8.07%	2.19%	-4.70%	-33.29%	20.03%	12.90%	-	-
Horiz. %	80.93%	88.04%	86.15%	90.40%	135.51%	112.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	220,804	239,301	231,515	242,294	346,407	291,800	263,603	-11.13%
YoY %	-7.73%	3.36%	-4.45%	-30.06%	18.71%	10.70%	-	-
Horiz. %	83.76%	90.78%	87.83%	91.92%	131.41%	110.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.33%	13.95%	16.49%	15.67%	12.69%	18.77%	19.89%	-
YoY %	2.72%	-15.40%	5.23%	23.48%	-32.39%	-5.63%	-	-
Horiz. %	72.05%	70.14%	82.91%	78.78%	63.80%	94.37%	100.00%	-
Total Cost	1,381,669	1,361,371	1,339,833	1,297,617	980,571	832,472	651,051	65.06%
YoY %	1.49%	1.61%	3.25%	32.33%	17.79%	27.87%	-	-
Horiz. %	212.22%	209.10%	205.80%	199.31%	150.61%	127.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,350,479	1,378,863	1,315,403	985,978	1,145,861	1,062,350	102,375,987	-94.40%
YoY %	-2.06%	4.82%	33.41%	-13.95%	7.86%	-98.96%	-	-
Horiz. %	1.32%	1.35%	1.28%	0.96%	1.12%	1.04%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	174,577	129,961	98,592	98,592	125,297	85,863	85,863	60.42%
YoY %	34.33%	31.82%	0.00%	-21.31%	45.93%	0.00%	-	-
Horiz. %	203.32%	151.36%	114.82%	114.82%	145.93%	100.00%	100.00%	-
Div Payout %	79.06%	54.31%	42.59%	40.69%	36.17%	29.43%	32.57%	-
YoY %	45.57%	27.52%	4.67%	12.50%	22.90%	-9.64%	-	-
Horiz. %	242.74%	166.75%	130.76%	124.93%	111.05%	90.36%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	1,350,479	1,378,863	1,315,403	985,978	1,145,861	1,062,350	102,375,987	-94.40%
YoY %	-2.06%	4.82%	33.41%	-13.95%	7.86%	-98.96%	-	-
Horiz. %	1.32%	1.35%	1.28%	0.96%	1.12%	1.04%	100.00%	-
NOSH	1,050,629	1,045,623	1,035,505	985,978	985,857	977,413	975,845	5.04%
YoY %	0.48%	0.98%	5.02%	0.01%	0.86%	0.16%	-	-
Horiz. %	107.66%	107.15%	106.11%	101.04%	101.03%	100.16%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	13.89%	15.12%	15.05%	16.10%	27.57%	27.20%	29.73%	-
YoY %	-8.13%	0.47%	-6.52%	-41.60%	1.36%	-8.51%	-	-
Horiz. %	46.72%	50.86%	50.62%	54.15%	92.73%	91.49%	100.00%	-
ROE	16.35%	17.35%	17.60%	24.57%	30.23%	27.47%	0.26%	-
YoY %	-5.76%	-1.42%	-28.37%	-18.72%	10.05%	10,465.38%	-	-
Horiz. %	6,288.46%	6,673.08%	6,769.23%	9,450.00%	11,626.92%	10,565.38%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	152.73	153.39	152.31	156.86	137.33	116.99	94.95	37.24%
YoY %	-0.43%	0.71%	-2.90%	14.22%	17.39%	23.21%	-	-
Horiz. %	160.85%	161.55%	160.41%	165.20%	144.63%	123.21%	100.00%	-
EPS	21.02	22.89	22.36	24.57	35.14	29.85	27.01	-15.38%
YoY %	-8.17%	2.37%	-8.99%	-30.08%	17.72%	10.51%	-	-
Horiz. %	77.82%	84.75%	82.78%	90.97%	130.10%	110.51%	100.00%	-
DPS	16.62	12.43	9.52	10.00	12.71	8.78	8.80	52.73%
YoY %	33.71%	30.57%	-4.80%	-21.32%	44.76%	-0.23%	-	-
Horiz. %	188.86%	141.25%	108.18%	113.64%	144.43%	99.77%	100.00%	-
NAPS	1.2854	1.3187	1.2703	1.00	1.1623	1.0869	104.91	-94.67%
YoY %	-2.53%	3.81%	27.03%	-13.96%	6.94%	-98.96%	-	-
Horiz. %	1.23%	1.26%	1.21%	0.95%	1.11%	1.04%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 985,978
RPS	146.74	146.67	144.23	141.44	123.81	104.57	84.73	44.16%
YoY %	0.05%	1.69%	1.97%	14.24%	18.40%	23.42%	-	-
Horiz. %	173.19%	173.10%	170.22%	166.93%	146.12%	123.42%	100.00%	-
EPS	20.19	21.88	21.17	22.16	31.68	26.68	24.11	-11.14%
YoY %	-7.72%	3.35%	-4.47%	-30.05%	18.74%	10.66%	-	-
Horiz. %	83.74%	90.75%	87.81%	91.91%	131.40%	110.66%	100.00%	-
DPS	15.96	11.88	9.02	9.02	11.46	7.85	7.85	60.41%
YoY %	34.34%	31.71%	0.00%	-21.29%	45.99%	0.00%	-	-
Horiz. %	203.31%	151.34%	114.90%	114.90%	145.99%	100.00%	100.00%	-
NAPS	1.235	1.2609	1.2029	0.9016	1.0479	0.9715	93.6198	-94.40%
YoY %	-2.05%	4.82%	33.42%	-13.96%	7.86%	-98.96%	-	-
Horiz. %	1.32%	1.35%	1.28%	0.96%	1.12%	1.04%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	2.20	2.90	2.57	2.60	2.16	2.11	2.15	-
P/RPS	1.44	1.89	1.69	1.66	1.57	1.80	2.26	-25.93%
YoY %	-23.81%	11.83%	1.81%	5.73%	-12.78%	-20.35%	-	-
Horiz. %	63.72%	83.63%	74.78%	73.45%	69.47%	79.65%	100.00%	-
P/EPS	10.47	12.67	11.49	10.58	6.15	7.07	7.96	20.02%
YoY %	-17.36%	10.27%	8.60%	72.03%	-13.01%	-11.18%	-	-
Horiz. %	131.53%	159.17%	144.35%	132.91%	77.26%	88.82%	100.00%	-
EY	9.55	7.89	8.70	9.45	16.27	14.15	12.56	-16.68%
YoY %	21.04%	-9.31%	-7.94%	-41.92%	14.98%	12.66%	-	-
Horiz. %	76.04%	62.82%	69.27%	75.24%	129.54%	112.66%	100.00%	-
DY	7.55	4.29	3.70	3.85	5.88	4.16	4.09	50.42%
YoY %	75.99%	15.95%	-3.90%	-34.52%	41.35%	1.71%	-	-
Horiz. %	184.60%	104.89%	90.46%	94.13%	143.77%	101.71%	100.00%	-
P/NAPS	1.71	2.20	2.02	2.60	1.86	1.94	0.02	1835.54%
YoY %	-22.27%	8.91%	-22.31%	39.78%	-4.12%	9,600.00%	-	-
Horiz. %	8,550.00%	11,000.00%	10,100.00%	13,000.00%	9,300.00%	9,700.00%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	18/11/11	24/08/11	12/05/11	23/02/11	16/11/10	24/08/10	19/05/10	-
Price	2.60	2.76	2.68	2.39	2.22	2.12	2.09	-
P/RPS	1.70	1.80	1.76	1.52	1.62	1.81	2.20	-15.77%
YoY %	-5.56%	2.27%	15.79%	-6.17%	-10.50%	-17.73%	-	-
Horiz. %	77.27%	81.82%	80.00%	69.09%	73.64%	82.27%	100.00%	-
P/EPS	12.37	12.06	11.99	9.73	6.32	7.10	7.74	36.65%
YoY %	2.57%	0.58%	23.23%	53.96%	-10.99%	-8.27%	-	-
Horiz. %	159.82%	155.81%	154.91%	125.71%	81.65%	91.73%	100.00%	-
EY	8.08	8.29	8.34	10.28	15.83	14.08	12.92	-26.84%
YoY %	-2.53%	-0.60%	-18.87%	-35.06%	12.43%	8.98%	-	-
Horiz. %	62.54%	64.16%	64.55%	79.57%	122.52%	108.98%	100.00%	-
DY	6.39	4.50	3.55	4.18	5.72	4.14	4.21	32.03%
YoY %	42.00%	26.76%	-15.07%	-26.92%	38.16%	-1.66%	-	-
Horiz. %	151.78%	106.89%	84.32%	99.29%	135.87%	98.34%	100.00%	-
P/NAPS	2.02	2.09	2.11	2.39	1.91	1.95	0.02	2062.69%
YoY %	-3.35%	-0.95%	-11.72%	25.13%	-2.05%	9,650.00%	-	-
Horiz. %	10,100.00%	10,450.00%	10,550.00%	11,950.00%	9,550.00%	9,750.00%	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