[MEDIA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -46.84%
YoY- -63.7%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 744,029 734,456 742,341 762,881 781,290 771,360 769,444 -2.20%
PBT 275,844 116,419 113,944 127,421 159,264 154,401 165,930 40.20%
Tax -18,315 -62,798 -38,107 -25,251 -68,962 -34,153 -34,297 -34.10%
NP 257,529 53,621 75,837 102,170 90,302 120,248 131,633 56.23%
-
NP to SH 194,800 7,136 23,469 45,729 86,023 120,248 131,633 29.76%
-
Tax Rate 6.64% 53.94% 33.44% 19.82% 43.30% 22.12% 20.67% -
Total Cost 486,500 680,835 666,504 660,711 690,988 651,112 637,811 -16.47%
-
Net Worth 869,354 506,323 530,763 1,227,437 545,792 546,851 559,950 33.97%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 85,863 56,633 56,633 56,633 56,633 75,318 75,318 9.10%
Div Payout % 44.08% 793.63% 241.31% 123.85% 65.84% 62.64% 57.22% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 869,354 506,323 530,763 1,227,437 545,792 546,851 559,950 33.97%
NOSH 857,774 854,554 854,141 2,002,672 845,272 848,358 850,858 0.53%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 34.61% 7.30% 10.22% 13.39% 11.56% 15.59% 17.11% -
ROE 22.41% 1.41% 4.42% 3.73% 15.76% 21.99% 23.51% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 86.74 85.95 86.91 38.09 92.43 90.92 90.43 -2.73%
EPS 22.71 0.84 2.75 2.28 10.18 14.17 15.47 29.07%
DPS 10.01 6.63 6.63 2.83 6.70 8.88 8.85 8.53%
NAPS 1.0135 0.5925 0.6214 0.6129 0.6457 0.6446 0.6581 33.25%
Adjusted Per Share Value based on latest NOSH - 2,002,672
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 68.04 67.16 67.88 69.76 71.45 70.54 70.36 -2.20%
EPS 17.81 0.65 2.15 4.18 7.87 11.00 12.04 29.73%
DPS 7.85 5.18 5.18 5.18 5.18 6.89 6.89 9.05%
NAPS 0.795 0.463 0.4854 1.1225 0.4991 0.5001 0.5121 33.96%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.67 1.61 1.21 0.98 1.11 1.31 1.81 -
P/RPS 1.93 1.87 1.39 2.57 1.20 1.44 2.00 -2.34%
P/EPS 7.35 192.80 44.04 42.92 10.91 9.24 11.70 -26.58%
EY 13.60 0.52 2.27 2.33 9.17 10.82 8.55 36.14%
DY 5.99 4.12 5.48 2.89 6.04 6.78 4.89 14.44%
P/NAPS 1.65 2.72 1.95 1.60 1.72 2.03 2.75 -28.79%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 28/08/09 15/05/09 27/02/09 24/11/08 28/08/08 -
Price 1.91 1.74 1.48 1.34 0.97 0.93 1.60 -
P/RPS 2.20 2.02 1.70 3.52 1.05 1.02 1.77 15.55%
P/EPS 8.41 208.37 53.86 58.68 9.53 6.56 10.34 -12.83%
EY 11.89 0.48 1.86 1.70 10.49 15.24 9.67 14.72%
DY 5.24 3.81 4.48 2.11 6.91 9.55 5.53 -3.51%
P/NAPS 1.88 2.94 2.38 2.19 1.50 1.44 2.43 -15.68%

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