[MEDIA] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 4.48%
YoY- 25.51%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,603,885 1,143,469 742,341 769,444 582,024 460,409 361,019 28.20%
PBT 281,829 382,857 113,944 165,930 129,829 65,663 54,874 31.33%
Tax -39,315 -71,860 -38,107 -34,297 -22,552 -13,775 -15,361 16.94%
NP 242,514 310,997 75,837 131,633 107,277 51,888 39,513 35.29%
-
NP to SH 239,301 291,800 23,469 131,633 104,881 52,872 39,513 34.99%
-
Tax Rate 13.95% 18.77% 33.44% 20.67% 17.37% 20.98% 27.99% -
Total Cost 1,361,371 832,472 666,504 637,811 474,747 408,521 321,506 27.17%
-
Net Worth 1,378,863 1,062,350 530,763 559,950 448,967 64,445 240,694 33.74%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 129,961 85,863 56,633 75,318 - - - -
Div Payout % 54.31% 29.43% 241.31% 57.22% - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,378,863 1,062,350 530,763 559,950 448,967 64,445 240,694 33.74%
NOSH 1,045,623 977,413 854,141 850,858 806,045 613,769 540,522 11.61%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 15.12% 27.20% 10.22% 17.11% 18.43% 11.27% 10.94% -
ROE 17.35% 27.47% 4.42% 23.51% 23.36% 82.04% 16.42% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 153.39 116.99 86.91 90.43 72.21 75.01 66.79 14.85%
EPS 22.89 29.85 2.75 15.47 13.01 8.61 7.31 20.94%
DPS 12.43 8.78 6.63 8.85 0.00 0.00 0.00 -
NAPS 1.3187 1.0869 0.6214 0.6581 0.557 0.105 0.4453 19.82%
Adjusted Per Share Value based on latest NOSH - 850,858
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 146.67 104.57 67.88 70.36 53.22 42.10 33.01 28.20%
EPS 21.88 26.68 2.15 12.04 9.59 4.83 3.61 35.00%
DPS 11.88 7.85 5.18 6.89 0.00 0.00 0.00 -
NAPS 1.2609 0.9715 0.4854 0.5121 0.4106 0.0589 0.2201 33.74%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.90 2.11 1.21 1.81 3.02 1.62 1.65 -
P/RPS 1.89 1.80 1.39 2.00 4.18 2.16 2.47 -4.36%
P/EPS 12.67 7.07 44.04 11.70 23.21 18.81 22.57 -9.17%
EY 7.89 14.15 2.27 8.55 4.31 5.32 4.43 10.09%
DY 4.29 4.16 5.48 4.89 0.00 0.00 0.00 -
P/NAPS 2.20 1.94 1.95 2.75 5.42 15.43 3.71 -8.33%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 24/08/10 28/08/09 28/08/08 24/08/07 30/08/06 19/08/05 -
Price 2.76 2.12 1.48 1.60 2.68 1.72 1.57 -
P/RPS 1.80 1.81 1.70 1.77 3.71 2.29 2.35 -4.34%
P/EPS 12.06 7.10 53.86 10.34 20.60 19.97 21.48 -9.16%
EY 8.29 14.08 1.86 9.67 4.86 5.01 4.66 10.07%
DY 4.50 4.14 4.48 5.53 0.00 0.00 0.00 -
P/NAPS 2.09 1.95 2.38 2.43 4.81 16.38 3.53 -8.36%

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