[MEDIA] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[MEDIA] MEDIA PRIMA BHD

Announcement Date

24-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 10.7%

YoY- 1143.34%

Quarter Report

MPB Q2 2010 result.pdf

Latest QR

Upcoming QR

MEDIA's Result

MEDIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	1,747,048	1,629,179	1,603,885	1,143,469	742,341	769,444	582,024	20.08%
YoY %	7.23%	1.58%	40.26%	54.04%	-3.52%	32.20%	-	-
Horiz. %	300.17%	279.92%	275.57%	196.46%	127.54%	132.20%	100.00%	-
PBT	294,955	276,598	281,829	382,857	113,944	165,930	129,829	14.64%
YoY %	6.64%	-1.86%	-26.39%	236.00%	-31.33%	27.81%	-	-
Horiz. %	227.19%	213.05%	217.08%	294.89%	87.76%	127.81%	100.00%	-
Tax	-74,019	-68,942	-39,315	-71,860	-38,107	-34,297	-22,552	21.88%
YoY %	-7.36%	-75.36%	45.29%	-88.57%	-11.11%	-52.08%	-	-
Horiz. %	328.21%	305.70%	174.33%	318.64%	168.97%	152.08%	100.00%	-
NP	220,936	207,656	242,514	310,997	75,837	131,633	107,277	12.78%
YoY %	6.40%	-14.37%	-22.02%	310.09%	-42.39%	22.70%	-	-
Horiz. %	205.95%	193.57%	226.06%	289.90%	70.69%	122.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	218,995	205,439	239,301	291,800	23,469	131,633	104,881	13.04%
YoY %	6.60%	-14.15%	-17.99%	1,143.34%	-82.17%	25.51%	-	-
Horiz. %	208.80%	195.88%	228.16%	278.22%	22.38%	125.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.10%	24.92%	13.95%	18.77%	33.44%	20.67%	17.37%	-
YoY %	0.72%	78.64%	-25.68%	-43.87%	61.78%	19.00%	-	-
Horiz. %	144.50%	143.47%	80.31%	108.06%	192.52%	119.00%	100.00%	-
Total Cost	1,526,112	1,421,523	1,361,371	832,472	666,504	637,811	474,747	21.46%
YoY %	7.36%	4.42%	63.53%	24.90%	4.50%	34.35%	-	-
Horiz. %	321.46%	299.43%	286.76%	175.35%	140.39%	134.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,576,397	145,583,776	1,378,863	1,062,350	530,763	559,950	448,967	23.26%
YoY %	-98.92%	10,458.25%	29.79%	100.16%	-5.21%	24.72%	-	-
Horiz. %	351.12%	32,426.39%	307.12%	236.62%	118.22%	124.72%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	107,557	168,796	129,961	85,863	56,633	75,318	-	-
YoY %	-36.28%	29.88%	51.36%	51.61%	-24.81%	0.00%	-	-
Horiz. %	142.80%	224.11%	172.55%	114.00%	75.19%	100.00%	-	-
Div Payout %	49.11%	82.16%	54.31%	29.43%	241.31%	57.22%	-	-
YoY %	-40.23%	51.28%	84.54%	-87.80%	321.72%	0.00%	-	-
Horiz. %	85.83%	143.59%	94.91%	51.43%	421.72%	100.00%	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	1,576,397	145,583,776	1,378,863	1,062,350	530,763	559,950	448,967	23.26%
YoY %	-98.92%	10,458.25%	29.79%	100.16%	-5.21%	24.72%	-	-
Horiz. %	351.12%	32,426.39%	307.12%	236.62%	118.22%	124.72%	100.00%	-
NOSH	1,088,822	1,075,530	1,045,623	977,413	854,141	850,858	806,045	5.13%
YoY %	1.24%	2.86%	6.98%	14.43%	0.39%	5.56%	-	-
Horiz. %	135.08%	133.43%	129.72%	121.26%	105.97%	105.56%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	12.65%	12.75%	15.12%	27.20%	10.22%	17.11%	18.43%	-
YoY %	-0.78%	-15.67%	-44.41%	166.14%	-40.27%	-7.16%	-	-
Horiz. %	68.64%	69.18%	82.04%	147.59%	55.45%	92.84%	100.00%	-
ROE	13.89%	0.14%	17.35%	27.47%	4.42%	23.51%	23.36%	-
YoY %	9,821.43%	-99.19%	-36.84%	521.49%	-81.20%	0.64%	-	-
Horiz. %	59.46%	0.60%	74.27%	117.59%	18.92%	100.64%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	160.45	151.48	153.39	116.99	86.91	90.43	72.21	14.21%
YoY %	5.92%	-1.25%	31.11%	34.61%	-3.89%	25.23%	-	-
Horiz. %	222.20%	209.78%	212.42%	162.01%	120.36%	125.23%	100.00%	-
EPS	20.11	19.10	22.89	29.85	2.75	15.47	13.01	7.52%
YoY %	5.29%	-16.56%	-23.32%	985.45%	-82.22%	18.91%	-	-
Horiz. %	154.57%	146.81%	175.94%	229.44%	21.14%	118.91%	100.00%	-
DPS	10.00	15.69	12.43	8.78	6.63	8.85	0.00	-
YoY %	-36.27%	26.23%	41.57%	32.43%	-25.08%	0.00%	-	-
Horiz. %	112.99%	177.29%	140.45%	99.21%	74.92%	100.00%	-	-
NAPS	1.4478	135.36	1.3187	1.0869	0.6214	0.6581	0.557	17.24%
YoY %	-98.93%	10,164.65%	21.33%	74.91%	-5.58%	18.15%	-	-
Horiz. %	259.93%	24,301.62%	236.75%	195.13%	111.56%	118.15%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 977,413
RPS	157.51	146.88	144.60	103.09	66.93	69.37	52.47	20.08%
YoY %	7.24%	1.58%	40.27%	54.03%	-3.52%	32.21%	-	-
Horiz. %	300.19%	279.93%	275.59%	196.47%	127.56%	132.21%	100.00%	-
EPS	19.74	18.52	21.57	26.31	2.12	11.87	9.46	13.03%
YoY %	6.59%	-14.14%	-18.02%	1,141.04%	-82.14%	25.48%	-	-
Horiz. %	208.67%	195.77%	228.01%	278.12%	22.41%	125.48%	100.00%	-
DPS	9.70	15.22	11.72	7.74	5.11	6.79	0.00	-
YoY %	-36.27%	29.86%	51.42%	51.47%	-24.74%	0.00%	-	-
Horiz. %	142.86%	224.15%	172.61%	113.99%	75.26%	100.00%	-	-
NAPS	1.4212	131.2523	1.2431	0.9578	0.4785	0.5048	0.4048	23.25%
YoY %	-98.92%	10,458.47%	29.79%	100.17%	-5.21%	24.70%	-	-
Horiz. %	351.09%	32,423.99%	307.09%	236.61%	118.21%	124.70%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.80	2.21	2.90	2.11	1.21	1.81	3.02	-
P/RPS	1.75	1.46	1.89	1.80	1.39	2.00	4.18	-13.49%
YoY %	19.86%	-22.75%	5.00%	29.50%	-30.50%	-52.15%	-	-
Horiz. %	41.87%	34.93%	45.22%	43.06%	33.25%	47.85%	100.00%	-
P/EPS	13.92	11.57	12.67	7.07	44.04	11.70	23.21	-8.16%
YoY %	20.31%	-8.68%	79.21%	-83.95%	276.41%	-49.59%	-	-
Horiz. %	59.97%	49.85%	54.59%	30.46%	189.75%	50.41%	100.00%	-
EY	7.18	8.64	7.89	14.15	2.27	8.55	4.31	8.86%
YoY %	-16.90%	9.51%	-44.24%	523.35%	-73.45%	98.38%	-	-
Horiz. %	166.59%	200.46%	183.06%	328.31%	52.67%	198.38%	100.00%	-
DY	3.57	7.10	4.29	4.16	5.48	4.89	0.00	-
YoY %	-49.72%	65.50%	3.12%	-24.09%	12.07%	0.00%	-	-
Horiz. %	73.01%	145.19%	87.73%	85.07%	112.07%	100.00%	-	-
P/NAPS	1.93	0.02	2.20	1.94	1.95	2.75	5.42	-15.79%
YoY %	9,550.00%	-99.09%	13.40%	-0.51%	-29.09%	-49.26%	-	-
Horiz. %	35.61%	0.37%	40.59%	35.79%	35.98%	50.74%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	14/08/12	24/08/11	24/08/10	28/08/09	28/08/08	24/08/07	-
Price	2.55	2.45	2.76	2.12	1.48	1.60	2.68	-
P/RPS	1.59	1.62	1.80	1.81	1.70	1.77	3.71	-13.15%
YoY %	-1.85%	-10.00%	-0.55%	6.47%	-3.95%	-52.29%	-	-
Horiz. %	42.86%	43.67%	48.52%	48.79%	45.82%	47.71%	100.00%	-
P/EPS	12.68	12.83	12.06	7.10	53.86	10.34	20.60	-7.76%
YoY %	-1.17%	6.38%	69.86%	-86.82%	420.89%	-49.81%	-	-
Horiz. %	61.55%	62.28%	58.54%	34.47%	261.46%	50.19%	100.00%	-
EY	7.89	7.80	8.29	14.08	1.86	9.67	4.86	8.40%
YoY %	1.15%	-5.91%	-41.12%	656.99%	-80.77%	98.97%	-	-
Horiz. %	162.35%	160.49%	170.58%	289.71%	38.27%	198.97%	100.00%	-
DY	3.92	6.41	4.50	4.14	4.48	5.53	0.00	-
YoY %	-38.85%	42.44%	8.70%	-7.59%	-18.99%	0.00%	-	-
Horiz. %	70.89%	115.91%	81.37%	74.86%	81.01%	100.00%	-	-
P/NAPS	1.76	0.02	2.09	1.95	2.38	2.43	4.81	-15.41%
YoY %	8,700.00%	-99.04%	7.18%	-18.07%	-2.06%	-49.48%	-	-
Horiz. %	36.59%	0.42%	43.45%	40.54%	49.48%	50.52%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos