[MEDIA] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 7.28%
YoY- 31.55%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 781,290 771,360 769,444 738,014 691,339 639,237 582,024 21.57%
PBT 159,264 154,401 165,930 160,360 149,095 156,023 129,829 14.52%
Tax -68,962 -34,153 -34,297 -34,415 -31,655 -31,753 -22,552 109.96%
NP 90,302 120,248 131,633 125,945 117,440 124,270 107,277 -10.80%
-
NP to SH 86,023 120,248 131,633 125,985 117,440 121,874 104,881 -12.32%
-
Tax Rate 43.30% 22.12% 20.67% 21.46% 21.23% 20.35% 17.37% -
Total Cost 690,988 651,112 637,811 612,069 573,899 514,967 474,747 28.28%
-
Net Worth 545,792 546,851 559,950 583,028 525,365 483,269 448,967 13.83%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 56,633 75,318 75,318 75,318 75,318 - - -
Div Payout % 65.84% 62.64% 57.22% 59.78% 64.13% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 545,792 546,851 559,950 583,028 525,365 483,269 448,967 13.83%
NOSH 845,272 848,358 850,858 848,905 809,874 816,333 806,045 3.20%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 11.56% 15.59% 17.11% 17.07% 16.99% 19.44% 18.43% -
ROE 15.76% 21.99% 23.51% 21.61% 22.35% 25.22% 23.36% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 92.43 90.92 90.43 86.94 85.36 78.31 72.21 17.80%
EPS 10.18 14.17 15.47 14.84 14.50 14.93 13.01 -15.02%
DPS 6.70 8.88 8.85 8.87 9.30 0.00 0.00 -
NAPS 0.6457 0.6446 0.6581 0.6868 0.6487 0.592 0.557 10.30%
Adjusted Per Share Value based on latest NOSH - 848,905
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 70.44 69.54 69.37 66.54 62.33 57.63 52.47 21.58%
EPS 7.76 10.84 11.87 11.36 10.59 10.99 9.46 -12.31%
DPS 5.11 6.79 6.79 6.79 6.79 0.00 0.00 -
NAPS 0.4921 0.493 0.5048 0.5256 0.4736 0.4357 0.4048 13.83%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.11 1.31 1.81 2.26 2.81 2.85 3.02 -
P/RPS 1.20 1.44 2.00 2.60 3.29 3.64 4.18 -56.31%
P/EPS 10.91 9.24 11.70 15.23 19.38 19.09 23.21 -39.40%
EY 9.17 10.82 8.55 6.57 5.16 5.24 4.31 65.04%
DY 6.04 6.78 4.89 3.93 3.31 0.00 0.00 -
P/NAPS 1.72 2.03 2.75 3.29 4.33 4.81 5.42 -53.31%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 24/11/08 28/08/08 28/05/08 28/02/08 15/11/07 24/08/07 -
Price 0.97 0.93 1.60 2.32 2.40 2.80 2.68 -
P/RPS 1.05 1.02 1.77 2.67 2.81 3.58 3.71 -56.72%
P/EPS 9.53 6.56 10.34 15.63 16.55 18.75 20.60 -40.04%
EY 10.49 15.24 9.67 6.40 6.04 5.33 4.86 66.62%
DY 6.91 9.55 5.53 3.82 3.88 0.00 0.00 -
P/NAPS 1.50 1.44 2.43 3.38 3.70 4.73 4.81 -53.85%

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