[MEDIA] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -69.59%
YoY- -94.07%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,648,922 1,604,600 1,353,870 734,456 771,360 639,237 506,469 21.72%
PBT 282,572 260,209 427,550 116,419 154,401 156,023 74,207 24.93%
Tax -70,100 -37,278 -54,251 -62,798 -34,153 -31,753 -12,666 32.96%
NP 212,472 222,931 373,299 53,621 120,248 124,270 61,541 22.91%
-
NP to SH 210,688 220,804 346,407 7,136 120,248 121,874 62,008 22.58%
-
Tax Rate 24.81% 14.33% 12.69% 53.94% 22.12% 20.35% 17.07% -
Total Cost 1,436,450 1,381,669 980,571 680,835 651,112 514,967 444,928 21.55%
-
Net Worth 142,875,228 1,350,479 1,145,861 506,323 546,851 483,269 215,957 194.89%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 117,007 174,577 125,297 56,633 75,318 - - -
Div Payout % 55.54% 79.06% 36.17% 793.63% 62.64% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 142,875,228 1,350,479 1,145,861 506,323 546,851 483,269 215,957 194.89%
NOSH 1,075,381 1,050,629 985,857 854,554 848,358 816,333 672,764 8.12%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.89% 13.89% 27.57% 7.30% 15.59% 19.44% 12.15% -
ROE 0.15% 16.35% 30.23% 1.41% 21.99% 25.22% 28.71% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 153.33 152.73 137.33 85.95 90.92 78.31 75.28 12.57%
EPS 19.59 21.02 35.14 0.84 14.17 14.93 9.22 13.37%
DPS 10.88 16.62 12.71 6.63 8.88 0.00 0.00 -
NAPS 132.86 1.2854 1.1623 0.5925 0.6446 0.592 0.321 172.74%
Adjusted Per Share Value based on latest NOSH - 854,554
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 150.79 146.74 123.81 67.16 70.54 58.46 46.32 21.71%
EPS 19.27 20.19 31.68 0.65 11.00 11.15 5.67 22.59%
DPS 10.70 15.96 11.46 5.18 6.89 0.00 0.00 -
NAPS 130.6551 1.235 1.0479 0.463 0.5001 0.4419 0.1975 194.89%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.33 2.20 2.16 1.61 1.31 2.85 1.91 -
P/RPS 1.52 1.44 1.57 1.87 1.44 3.64 2.54 -8.19%
P/EPS 11.89 10.47 6.15 192.80 9.24 19.09 20.72 -8.83%
EY 8.41 9.55 16.27 0.52 10.82 5.24 4.83 9.67%
DY 4.67 7.55 5.88 4.12 6.78 0.00 0.00 -
P/NAPS 0.02 1.71 1.86 2.72 2.03 4.81 5.95 -61.26%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 18/11/11 16/11/10 26/11/09 24/11/08 15/11/07 29/11/06 -
Price 2.44 2.60 2.22 1.74 0.93 2.80 2.53 -
P/RPS 1.59 1.70 1.62 2.02 1.02 3.58 3.36 -11.71%
P/EPS 12.45 12.37 6.32 208.37 6.56 18.75 27.45 -12.33%
EY 8.03 8.08 15.83 0.48 15.24 5.33 3.64 14.08%
DY 4.46 6.39 5.72 3.81 9.55 0.00 0.00 -
P/NAPS 0.02 2.02 1.91 2.94 1.44 4.73 7.88 -63.03%

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