[MEDIA] YoY 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- 9.37%
YoY- -25.31%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
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 417,468 416,753 206,352 214,237 212,321 155,108 109,048 25.06%
PBT 72,716 94,336 49,643 47,168 58,697 32,503 23,959 20.31%
Tax -18,618 -20,655 -38,264 -13,573 -13,717 -4,516 -5,625 22.06%
NP 54,098 73,681 11,379 33,595 44,980 27,987 18,334 19.75%
-
NP to SH 53,372 71,869 17,262 33,595 44,980 27,987 18,851 18.93%
-
Tax Rate 25.60% 21.90% 77.08% 28.78% 23.37% 13.89% 23.48% -
Total Cost 363,370 343,072 194,973 180,642 167,341 127,121 90,714 26.00%
-
Net Worth 1,350,479 1,145,861 506,323 546,851 483,269 215,957 279,256 30.02%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 84,050 39,434 - - - - - -
Div Payout % 157.48% 54.87% - - - - - -
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 1,350,479 1,145,861 506,323 546,851 483,269 215,957 279,256 30.02%
NOSH 1,050,629 985,857 854,554 848,358 816,333 672,764 594,668 9.94%
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 12.96% 17.68% 5.51% 15.68% 21.18% 18.04% 16.81% -
ROE 3.95% 6.27% 3.41% 6.14% 9.31% 12.96% 6.75% -
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 39.74 42.27 24.15 25.25 26.01 23.06 18.34 13.74%
EPS 5.08 7.29 2.02 3.96 5.51 4.16 3.17 8.17%
DPS 8.00 4.00 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 37.64 37.57 18.60 19.31 19.14 13.98 9.83 25.06%
EPS 4.81 6.48 1.56 3.03 4.06 2.52 1.70 18.91%
DPS 7.58 3.56 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2175 1.0331 0.4565 0.493 0.4357 0.1947 0.2518 30.02%
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 5.54 5.11 6.67 5.19 10.96 8.28 8.73 -7.29%
P/EPS 43.31 29.63 79.70 33.08 51.72 45.91 50.47 -2.51%
EY 2.31 3.38 1.25 3.02 1.93 2.18 1.98 2.60%
DY 3.64 1.85 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 6.54 5.25 7.21 3.68 10.77 10.97 8.89 -4.98%
P/EPS 51.18 30.45 86.14 23.48 50.82 60.82 51.42 -0.07%
EY 1.95 3.28 1.16 4.26 1.97 1.64 1.94 0.08%
DY 3.08 1.80 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