[MEDIA] YoY TTM 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- -8.65%

YoY- -1.33%

Quarter Report

MEDIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	1,604,600	1,353,870	734,456	771,360	639,237	506,469	382,033	27.00%
YoY %	18.52%	84.34%	-4.78%	20.67%	26.21%	32.57%	-	-
Horiz. %	420.02%	354.39%	192.25%	201.91%	167.33%	132.57%	100.00%	-
PBT	260,209	427,550	116,419	154,401	156,023	74,207	66,149	25.62%
YoY %	-39.14%	267.25%	-24.60%	-1.04%	110.25%	12.18%	-	-
Horiz. %	393.37%	646.34%	176.00%	233.41%	235.87%	112.18%	100.00%	-
Tax	-37,278	-54,251	-62,798	-34,153	-31,753	-12,666	-19,905	11.01%
YoY %	31.29%	13.61%	-83.87%	-7.56%	-150.69%	36.37%	-	-
Horiz. %	187.28%	272.55%	315.49%	171.58%	159.52%	63.63%	100.00%	-
NP	222,931	373,299	53,621	120,248	124,270	61,541	46,244	29.95%
YoY %	-40.28%	596.18%	-55.41%	-3.24%	101.93%	33.08%	-	-
Horiz. %	482.08%	807.24%	115.95%	260.03%	268.73%	133.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	220,804	346,407	7,136	120,248	121,874	62,008	46,244	29.74%
YoY %	-36.26%	4,754.36%	-94.07%	-1.33%	96.55%	34.09%	-	-
Horiz. %	477.48%	749.09%	15.43%	260.03%	263.55%	134.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.33%	12.69%	53.94%	22.12%	20.35%	17.07%	30.09%	-
YoY %	12.92%	-76.47%	143.85%	8.70%	19.21%	-43.27%	-	-
Horiz. %	47.62%	42.17%	179.26%	73.51%	67.63%	56.73%	100.00%	-
Total Cost	1,381,669	980,571	680,835	651,112	514,967	444,928	335,789	26.57%
YoY %	40.90%	44.02%	4.56%	26.44%	15.74%	32.50%	-	-
Horiz. %	411.47%	292.02%	202.76%	193.91%	153.36%	132.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,350,479	1,145,861	506,323	546,851	483,269	215,957	279,256	30.02%
YoY %	17.86%	126.31%	-7.41%	13.16%	123.78%	-22.67%	-	-
Horiz. %	483.60%	410.33%	181.31%	195.82%	173.06%	77.33%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	174,577	125,297	56,633	75,318	-	-	-	-
YoY %	39.33%	121.24%	-24.81%	0.00%	-	-	-	-
Horiz. %	231.79%	166.36%	75.19%	100.00%	-	-	-	-
Div Payout %	79.06%	36.17%	793.63%	62.64%	-	-	-	-
YoY %	118.58%	-95.44%	1,166.97%	0.00%	-	-	-	-
Horiz. %	126.21%	57.74%	1,266.97%	100.00%	-	-	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	1,350,479	1,145,861	506,323	546,851	483,269	215,957	279,256	30.02%
YoY %	17.86%	126.31%	-7.41%	13.16%	123.78%	-22.67%	-	-
Horiz. %	483.60%	410.33%	181.31%	195.82%	173.06%	77.33%	100.00%	-
NOSH	1,050,629	985,857	854,554	848,358	816,333	672,764	594,668	9.94%
YoY %	6.57%	15.37%	0.73%	3.92%	21.34%	13.13%	-	-
Horiz. %	176.67%	165.78%	143.70%	142.66%	137.28%	113.13%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	13.89%	27.57%	7.30%	15.59%	19.44%	12.15%	12.10%	-
YoY %	-49.62%	277.67%	-53.18%	-19.80%	60.00%	0.41%	-	-
Horiz. %	114.79%	227.85%	60.33%	128.84%	160.66%	100.41%	100.00%	-
ROE	16.35%	30.23%	1.41%	21.99%	25.22%	28.71%	16.56%	-
YoY %	-45.91%	2,043.97%	-93.59%	-12.81%	-12.16%	73.37%	-	-
Horiz. %	98.73%	182.55%	8.51%	132.79%	152.29%	173.37%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	152.73	137.33	85.95	90.92	78.31	75.28	64.24	15.52%
YoY %	11.21%	59.78%	-5.47%	16.10%	4.02%	17.19%	-	-
Horiz. %	237.75%	213.78%	133.80%	141.53%	121.90%	117.19%	100.00%	-
EPS	21.02	35.14	0.84	14.17	14.93	9.22	7.78	18.00%
YoY %	-40.18%	4,083.33%	-94.07%	-5.09%	61.93%	18.51%	-	-
Horiz. %	270.18%	451.67%	10.80%	182.13%	191.90%	118.51%	100.00%	-
DPS	16.62	12.71	6.63	8.88	0.00	0.00	0.00	-
YoY %	30.76%	91.70%	-25.34%	0.00%	0.00%	0.00%	-	-
Horiz. %	187.16%	143.13%	74.66%	100.00%	-	-	-	-
NAPS	1.2854	1.1623	0.5925	0.6446	0.592	0.321	0.4696	18.26%
YoY %	10.59%	96.17%	-8.08%	8.89%	84.42%	-31.64%	-	-
Horiz. %	273.72%	247.51%	126.17%	137.27%	126.06%	68.36%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 848,358
RPS	144.66	122.06	66.22	69.54	57.63	45.66	34.44	27.00%
YoY %	18.52%	84.32%	-4.77%	20.67%	26.22%	32.58%	-	-
Horiz. %	420.03%	354.41%	192.28%	201.92%	167.33%	132.58%	100.00%	-
EPS	19.91	31.23	0.64	10.84	10.99	5.59	4.17	29.74%
YoY %	-36.25%	4,779.69%	-94.10%	-1.36%	96.60%	34.05%	-	-
Horiz. %	477.46%	748.92%	15.35%	259.95%	263.55%	134.05%	100.00%	-
DPS	15.74	11.30	5.11	6.79	0.00	0.00	0.00	-
YoY %	39.29%	121.14%	-24.74%	0.00%	0.00%	0.00%	-	-
Horiz. %	231.81%	166.42%	75.26%	100.00%	-	-	-	-
NAPS	1.2175	1.0331	0.4565	0.493	0.4357	0.1947	0.2518	30.02%
YoY %	17.85%	126.31%	-7.40%	13.15%	123.78%	-22.68%	-	-
Horiz. %	483.52%	410.29%	181.29%	195.79%	173.03%	77.32%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
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	1.44	1.57	1.87	1.44	3.64	2.54	2.49	-8.71%
YoY %	-8.28%	-16.04%	29.86%	-60.44%	43.31%	2.01%	-	-
Horiz. %	57.83%	63.05%	75.10%	57.83%	146.18%	102.01%	100.00%	-
P/EPS	10.47	6.15	192.80	9.24	19.09	20.72	20.57	-10.64%
YoY %	70.24%	-96.81%	1,986.58%	-51.60%	-7.87%	0.73%	-	-
Horiz. %	50.90%	29.90%	937.29%	44.92%	92.81%	100.73%	100.00%	-
EY	9.55	16.27	0.52	10.82	5.24	4.83	4.86	11.91%
YoY %	-41.30%	3,028.85%	-95.19%	106.49%	8.49%	-0.62%	-	-
Horiz. %	196.50%	334.77%	10.70%	222.63%	107.82%	99.38%	100.00%	-
DY	7.55	5.88	4.12	6.78	0.00	0.00	0.00	-
YoY %	28.40%	42.72%	-39.23%	0.00%	0.00%	0.00%	-	-
Horiz. %	111.36%	86.73%	60.77%	100.00%	-	-	-	-
P/NAPS	1.71	1.86	2.72	2.03	4.81	5.95	3.41	-10.86%
YoY %	-8.06%	-31.62%	33.99%	-57.80%	-19.16%	74.49%	-	-
Horiz. %	50.15%	54.55%	79.77%	59.53%	141.06%	174.49%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
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	1.70	1.62	2.02	1.02	3.58	3.36	2.54	-6.47%
YoY %	4.94%	-19.80%	98.04%	-71.51%	6.55%	32.28%	-	-
Horiz. %	66.93%	63.78%	79.53%	40.16%	140.94%	132.28%	100.00%	-
P/EPS	12.37	6.32	208.37	6.56	18.75	27.45	20.96	-8.41%
YoY %	95.73%	-96.97%	3,076.37%	-65.01%	-31.69%	30.96%	-	-
Horiz. %	59.02%	30.15%	994.13%	31.30%	89.46%	130.96%	100.00%	-
EY	8.08	15.83	0.48	15.24	5.33	3.64	4.77	9.17%
YoY %	-48.96%	3,197.92%	-96.85%	185.93%	46.43%	-23.69%	-	-
Horiz. %	169.39%	331.87%	10.06%	319.50%	111.74%	76.31%	100.00%	-
DY	6.39	5.72	3.81	9.55	0.00	0.00	0.00	-
YoY %	11.71%	50.13%	-60.10%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.91%	59.90%	39.90%	100.00%	-	-	-	-
P/NAPS	2.02	1.91	2.94	1.44	4.73	7.88	3.47	-8.61%
YoY %	5.76%	-35.03%	104.17%	-69.56%	-39.97%	127.09%	-	-
Horiz. %	58.21%	55.04%	84.73%	41.50%	136.31%	227.09%	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