[MEDIA] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 29.74%
YoY- 43.03%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 744,029 781,290 691,339 534,689 399,688 328,402 85,816 43.28%
PBT 275,844 159,264 149,095 105,731 64,317 49,433 2,809 114.64%
Tax -18,315 -68,962 -31,655 -22,570 -9,523 -11,802 -175 116.93%
NP 257,529 90,302 117,440 83,161 54,794 37,631 2,634 114.48%
-
NP to SH 194,800 86,023 117,440 80,449 56,245 37,631 2,634 104.74%
-
Tax Rate 6.64% 43.30% 21.23% 21.35% 14.81% 23.87% 6.23% -
Total Cost 486,500 690,988 573,899 451,528 344,894 290,771 83,182 34.19%
-
Net Worth 869,354 545,792 525,365 278,221 34,390 236,882 203,144 27.39%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 85,863 56,633 75,318 - - - - -
Div Payout % 44.08% 65.84% 64.13% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 869,354 545,792 525,365 278,221 34,390 236,882 203,144 27.39%
NOSH 857,774 845,272 809,874 676,609 563,782 540,581 541,428 7.96%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 34.61% 11.56% 16.99% 15.55% 13.71% 11.46% 3.07% -
ROE 22.41% 15.76% 22.35% 28.92% 163.55% 15.89% 1.30% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 86.74 92.43 85.36 79.02 70.89 60.75 15.85 32.71%
EPS 22.71 10.18 14.50 11.89 9.98 6.96 0.49 89.41%
DPS 10.01 6.70 9.30 0.00 0.00 0.00 0.00 -
NAPS 1.0135 0.6457 0.6487 0.4112 0.061 0.4382 0.3752 17.99%
Adjusted Per Share Value based on latest NOSH - 676,609
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 68.04 71.45 63.22 48.90 36.55 30.03 7.85 43.27%
EPS 17.81 7.87 10.74 7.36 5.14 3.44 0.24 104.86%
DPS 7.85 5.18 6.89 0.00 0.00 0.00 0.00 -
NAPS 0.795 0.4991 0.4804 0.2544 0.0314 0.2166 0.1858 27.38%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.67 1.11 2.81 2.50 1.70 1.71 1.48 -
P/RPS 1.93 1.20 3.29 3.16 2.40 2.81 9.34 -23.09%
P/EPS 7.35 10.91 19.38 21.03 17.04 24.56 304.22 -46.20%
EY 13.60 9.17 5.16 4.76 5.87 4.07 0.33 85.74%
DY 5.99 6.04 3.31 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.72 4.33 6.08 27.87 3.90 3.94 -13.49%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 28/02/08 28/02/07 02/03/06 28/02/05 - -
Price 1.91 0.97 2.40 2.40 1.85 1.64 0.00 -
P/RPS 2.20 1.05 2.81 3.04 2.61 2.70 0.00 -
P/EPS 8.41 9.53 16.55 20.18 18.54 23.56 0.00 -
EY 11.89 10.49 6.04 4.95 5.39 4.24 0.00 -
DY 5.24 6.91 3.88 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.50 3.70 5.84 30.33 3.74 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