[MEDIA] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -3.64%
YoY- 45.98%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,546,643 744,029 781,290 691,339 534,689 399,688 328,402 29.45%
PBT 295,311 275,844 159,264 149,095 105,731 64,317 49,433 34.68%
Tax -46,285 -18,315 -68,962 -31,655 -22,570 -9,523 -11,802 25.56%
NP 249,026 257,529 90,302 117,440 83,161 54,794 37,631 37.00%
-
NP to SH 242,294 194,800 86,023 117,440 80,449 56,245 37,631 36.37%
-
Tax Rate 15.67% 6.64% 43.30% 21.23% 21.35% 14.81% 23.87% -
Total Cost 1,297,617 486,500 690,988 573,899 451,528 344,894 290,771 28.29%
-
Net Worth 985,978 869,354 545,792 525,365 278,221 34,390 236,882 26.81%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 98,592 85,863 56,633 75,318 - - - -
Div Payout % 40.69% 44.08% 65.84% 64.13% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 985,978 869,354 545,792 525,365 278,221 34,390 236,882 26.81%
NOSH 985,978 857,774 845,272 809,874 676,609 563,782 540,581 10.53%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 16.10% 34.61% 11.56% 16.99% 15.55% 13.71% 11.46% -
ROE 24.57% 22.41% 15.76% 22.35% 28.92% 163.55% 15.89% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 156.86 86.74 92.43 85.36 79.02 70.89 60.75 17.11%
EPS 24.57 22.71 10.18 14.50 11.89 9.98 6.96 23.38%
DPS 10.00 10.01 6.70 9.30 0.00 0.00 0.00 -
NAPS 1.00 1.0135 0.6457 0.6487 0.4112 0.061 0.4382 14.73%
Adjusted Per Share Value based on latest NOSH - 809,874
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 141.44 68.04 71.45 63.22 48.90 36.55 30.03 29.45%
EPS 22.16 17.81 7.87 10.74 7.36 5.14 3.44 36.38%
DPS 9.02 7.85 5.18 6.89 0.00 0.00 0.00 -
NAPS 0.9016 0.795 0.4991 0.4804 0.2544 0.0314 0.2166 26.81%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.60 1.67 1.11 2.81 2.50 1.70 1.71 -
P/RPS 1.66 1.93 1.20 3.29 3.16 2.40 2.81 -8.39%
P/EPS 10.58 7.35 10.91 19.38 21.03 17.04 24.56 -13.08%
EY 9.45 13.60 9.17 5.16 4.76 5.87 4.07 15.06%
DY 3.85 5.99 6.04 3.31 0.00 0.00 0.00 -
P/NAPS 2.60 1.65 1.72 4.33 6.08 27.87 3.90 -6.53%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 24/02/10 27/02/09 28/02/08 28/02/07 02/03/06 28/02/05 -
Price 2.39 1.91 0.97 2.40 2.40 1.85 1.64 -
P/RPS 1.52 2.20 1.05 2.81 3.04 2.61 2.70 -9.12%
P/EPS 9.73 8.41 9.53 16.55 20.18 18.54 23.56 -13.69%
EY 10.28 11.89 10.49 6.04 4.95 5.39 4.24 15.89%
DY 4.18 5.24 6.91 3.88 0.00 0.00 0.00 -
P/NAPS 2.39 1.88 1.50 3.70 5.84 30.33 3.74 -7.18%

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