[MEDIA] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 13.54%
YoY- 3.57%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,591,105 1,513,829 700,708 763,153 656,458 517,061 374,688 27.24%
PBT 241,100 287,902 85,628 142,754 135,680 68,517 55,437 27.74%
Tax -61,942 -73,952 -103,186 -34,256 -30,925 -18,797 -14,490 27.38%
NP 179,157 213,950 -17,558 108,498 104,754 49,720 40,946 27.87%
-
NP to SH 176,805 205,458 3,316 108,498 104,754 49,298 41,837 27.13%
-
Tax Rate 25.69% 25.69% 120.50% 24.00% 22.79% 27.43% 26.14% -
Total Cost 1,411,948 1,299,878 718,266 654,654 551,704 467,341 333,741 27.16%
-
Net Worth 1,348,490 1,145,162 508,119 546,392 483,483 216,186 279,603 29.96%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 153,865 52,546 - - - - - -
Div Payout % 87.03% 25.58% - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,348,490 1,145,162 508,119 546,392 483,483 216,186 279,603 29.96%
NOSH 1,049,082 985,255 857,586 847,645 816,694 673,479 595,407 9.89%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 11.26% 14.13% -2.51% 14.22% 15.96% 9.62% 10.93% -
ROE 13.11% 17.94% 0.65% 19.86% 21.67% 22.80% 14.96% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 151.67 153.65 81.71 90.03 80.38 76.77 62.93 15.78%
EPS 16.85 20.85 0.39 12.80 12.83 7.32 7.03 15.67%
DPS 14.67 5.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2854 1.1623 0.5925 0.6446 0.592 0.321 0.4696 18.26%
Adjusted Per Share Value based on latest NOSH - 848,358
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 143.45 136.48 63.17 68.80 59.18 46.62 33.78 27.24%
EPS 15.94 18.52 0.30 9.78 9.44 4.44 3.77 27.14%
DPS 13.87 4.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2157 1.0324 0.4581 0.4926 0.4359 0.1949 0.2521 29.96%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.20 2.16 1.61 1.31 2.85 1.91 1.60 -
P/RPS 1.45 1.41 1.97 1.46 3.55 2.49 2.54 -8.91%
P/EPS 13.05 10.36 416.38 10.23 22.22 26.09 22.77 -8.85%
EY 7.66 9.65 0.24 9.77 4.50 3.83 4.39 9.71%
DY 6.67 2.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.86 2.72 2.03 4.81 5.95 3.41 -10.86%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 18/11/11 16/11/10 26/11/09 24/11/08 15/11/07 29/11/06 01/12/05 -
Price 2.60 2.22 1.74 0.93 2.80 2.53 1.63 -
P/RPS 1.71 1.44 2.13 1.03 3.48 3.30 2.59 -6.68%
P/EPS 15.43 10.65 450.00 7.27 21.83 34.56 23.20 -6.56%
EY 6.48 9.39 0.22 13.76 4.58 2.89 4.31 7.02%
DY 5.64 2.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 1.91 2.94 1.44 4.73 7.88 3.47 -8.61%

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