[MEDIA] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 7732.73%
YoY- 126.45%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,697,845 1,622,133 1,546,643 744,029 781,290 691,501 534,689 21.21%
PBT 282,945 277,742 295,311 275,844 159,264 151,330 105,651 17.82%
Tax -71,633 -69,164 -46,285 -23,988 -86,818 -33,890 -22,657 21.12%
NP 211,312 208,578 249,026 251,856 72,446 117,440 82,994 16.83%
-
NP to SH 209,312 206,585 242,294 194,800 86,023 117,440 80,282 17.30%
-
Tax Rate 25.32% 24.90% 15.67% 8.70% 54.51% 22.39% 21.45% -
Total Cost 1,486,533 1,413,555 1,297,617 492,173 708,844 574,061 451,695 21.93%
-
Net Worth 1,542,236 1,418,696 1,201,839 869,351 546,165 529,050 277,404 33.06%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 139,900 167,967 59,155 85,862 132,798 - - -
Div Payout % 66.84% 81.31% 24.41% 44.08% 154.38% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,542,236 1,418,696 1,201,839 869,351 546,165 529,050 277,404 33.06%
NOSH 1,076,154 1,049,797 985,922 857,771 845,850 815,555 674,621 8.08%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 12.45% 12.86% 16.10% 33.85% 9.27% 16.98% 15.52% -
ROE 13.57% 14.56% 20.16% 22.41% 15.75% 22.20% 28.94% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 157.77 154.52 156.87 86.74 92.37 84.79 79.26 12.14%
EPS 19.45 19.68 24.58 22.71 10.17 14.40 11.30 9.46%
DPS 13.00 16.00 6.00 10.01 15.70 0.00 0.00 -
NAPS 1.4331 1.3514 1.219 1.0135 0.6457 0.6487 0.4112 23.10%
Adjusted Per Share Value based on latest NOSH - 857,774
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 155.26 148.34 141.44 68.04 71.45 63.24 48.90 21.21%
EPS 19.14 18.89 22.16 17.81 7.87 10.74 7.34 17.30%
DPS 12.79 15.36 5.41 7.85 12.14 0.00 0.00 -
NAPS 1.4103 1.2974 1.099 0.795 0.4995 0.4838 0.2537 33.06%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.34 2.60 2.60 1.67 1.11 2.81 2.50 -
P/RPS 1.48 1.68 1.66 1.93 1.20 3.31 3.15 -11.81%
P/EPS 12.03 13.21 10.58 7.35 10.91 19.51 21.01 -8.86%
EY 8.31 7.57 9.45 13.60 9.16 5.12 4.76 9.72%
DY 5.56 6.15 2.31 5.99 14.14 0.00 0.00 -
P/NAPS 1.63 1.92 2.13 1.65 1.72 4.33 6.08 -19.68%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 23/02/12 23/02/11 24/02/10 27/02/09 28/02/08 28/02/07 -
Price 2.14 2.71 2.39 1.91 0.97 2.40 2.40 -
P/RPS 1.36 1.75 1.52 2.20 1.05 2.83 3.03 -12.48%
P/EPS 11.00 13.77 9.73 8.41 9.54 16.67 20.17 -9.60%
EY 9.09 7.26 10.28 11.89 10.48 6.00 4.96 10.61%
DY 6.07 5.90 2.51 5.24 16.19 0.00 0.00 -
P/NAPS 1.49 2.01 1.96 1.88 1.50 3.70 5.84 -20.34%

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