[MEDIA] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 19.05%
YoY- 116.89%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 691,339 639,237 582,024 547,729 534,689 506,469 460,409 31.03%
PBT 149,095 156,023 129,829 121,704 105,731 74,207 65,663 72.49%
Tax -31,655 -31,753 -22,552 -23,043 -22,570 -12,666 -13,775 73.87%
NP 117,440 124,270 107,277 98,661 83,161 61,541 51,888 72.12%
-
NP to SH 117,440 121,874 104,881 95,771 80,449 62,008 52,872 69.99%
-
Tax Rate 21.23% 20.35% 17.37% 18.93% 21.35% 17.07% 20.98% -
Total Cost 573,899 514,967 474,747 449,068 451,528 444,928 408,521 25.35%
-
Net Worth 525,365 483,269 448,967 398,548 278,221 215,957 64,445 303.51%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 75,318 - - - - - - -
Div Payout % 64.13% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 525,365 483,269 448,967 398,548 278,221 215,957 64,445 303.51%
NOSH 809,874 816,333 806,045 781,467 676,609 672,764 613,769 20.24%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 16.99% 19.44% 18.43% 18.01% 15.55% 12.15% 11.27% -
ROE 22.35% 25.22% 23.36% 24.03% 28.92% 28.71% 82.04% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 85.36 78.31 72.21 70.09 79.02 75.28 75.01 8.97%
EPS 14.50 14.93 13.01 12.26 11.89 9.22 8.61 41.41%
DPS 9.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6487 0.592 0.557 0.51 0.4112 0.321 0.105 235.57%
Adjusted Per Share Value based on latest NOSH - 781,467
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 63.22 58.46 53.22 50.09 48.90 46.32 42.10 31.03%
EPS 10.74 11.15 9.59 8.76 7.36 5.67 4.83 70.11%
DPS 6.89 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4804 0.4419 0.4106 0.3645 0.2544 0.1975 0.0589 303.64%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.81 2.85 3.02 2.48 2.50 1.91 1.62 -
P/RPS 3.29 3.64 4.18 3.54 3.16 2.54 2.16 32.28%
P/EPS 19.38 19.09 23.21 20.24 21.03 20.72 18.81 2.00%
EY 5.16 5.24 4.31 4.94 4.76 4.83 5.32 -2.00%
DY 3.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.33 4.81 5.42 4.86 6.08 5.95 15.43 -57.03%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 15/11/07 24/08/07 18/05/07 28/02/07 29/11/06 30/08/06 -
Price 2.40 2.80 2.68 2.64 2.40 2.53 1.72 -
P/RPS 2.81 3.58 3.71 3.77 3.04 3.36 2.29 14.57%
P/EPS 16.55 18.75 20.60 21.54 20.18 27.45 19.97 -11.74%
EY 6.04 5.33 4.86 4.64 4.95 3.64 5.01 13.23%
DY 3.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.70 4.73 4.81 5.18 5.84 7.88 16.38 -62.80%

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