[MEDIA] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
02-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 21.63%
YoY- 49.46%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 CAGR
Revenue 781,290 691,339 534,689 399,688 328,402 85,816 240,733 17.39%
PBT 159,264 149,095 105,731 64,317 49,433 2,809 -1,802 -
Tax -68,962 -31,655 -22,570 -9,523 -11,802 -175 7,882 -
NP 90,302 117,440 83,161 54,794 37,631 2,634 6,080 44.42%
-
NP to SH 86,023 117,440 80,449 56,245 37,631 2,634 -2,499 -
-
Tax Rate 43.30% 21.23% 21.35% 14.81% 23.87% 6.23% - -
Total Cost 690,988 573,899 451,528 344,894 290,771 83,182 234,653 15.85%
-
Net Worth 545,792 525,365 278,221 34,390 236,882 203,144 -381,857 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 CAGR
Div 56,633 75,318 - - - - - -
Div Payout % 65.84% 64.13% - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 CAGR
Net Worth 545,792 525,365 278,221 34,390 236,882 203,144 -381,857 -
NOSH 845,272 809,874 676,609 563,782 540,581 541,428 170,471 24.37%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 CAGR
NP Margin 11.56% 16.99% 15.55% 13.71% 11.46% 3.07% 2.53% -
ROE 15.76% 22.35% 28.92% 163.55% 15.89% 1.30% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 CAGR
RPS 92.43 85.36 79.02 70.89 60.75 15.85 141.22 -5.61%
EPS 10.18 14.50 11.89 9.98 6.96 0.49 -1.47 -
DPS 6.70 9.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6457 0.6487 0.4112 0.061 0.4382 0.3752 -2.24 -
Adjusted Per Share Value based on latest NOSH - 563,782
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 CAGR
RPS 70.44 62.33 48.21 36.03 29.61 7.74 21.70 17.40%
EPS 7.76 10.59 7.25 5.07 3.39 0.24 -0.23 -
DPS 5.11 6.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4921 0.4736 0.2508 0.031 0.2136 0.1831 -0.3443 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 30/08/01 -
Price 1.11 2.81 2.50 1.70 1.71 1.48 2.15 -
P/RPS 1.20 3.29 3.16 2.40 2.81 9.34 1.52 -3.16%
P/EPS 10.91 19.38 21.03 17.04 24.56 304.22 -146.66 -
EY 9.17 5.16 4.76 5.87 4.07 0.33 -0.68 -
DY 6.04 3.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 4.33 6.08 27.87 3.90 3.94 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 CAGR
Date 27/02/09 28/02/08 28/02/07 02/03/06 28/02/05 - 31/10/01 -
Price 0.97 2.40 2.40 1.85 1.64 0.00 0.95 -
P/RPS 1.05 2.81 3.04 2.61 2.70 0.00 0.67 6.31%
P/EPS 9.53 16.55 20.18 18.54 23.56 0.00 -64.81 -
EY 10.49 6.04 4.95 5.39 4.24 0.00 -1.54 -
DY 6.91 3.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 3.70 5.84 30.33 3.74 0.00 0.00 -

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
Post a Comment