[MEDIA] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -28.46%
YoY- -26.75%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,622,133 1,546,643 744,029 781,290 691,339 534,689 399,688 26.28%
PBT 278,828 295,311 275,844 159,264 149,095 105,731 64,317 27.67%
Tax -69,682 -46,285 -18,315 -68,962 -31,655 -22,570 -9,523 39.31%
NP 209,146 249,026 257,529 90,302 117,440 83,161 54,794 24.99%
-
NP to SH 207,144 242,294 194,800 86,023 117,440 80,449 56,245 24.25%
-
Tax Rate 24.99% 15.67% 6.64% 43.30% 21.23% 21.35% 14.81% -
Total Cost 1,412,987 1,297,617 486,500 690,988 573,899 451,528 344,894 26.48%
-
Net Worth 1,340,122 985,978 869,354 545,792 525,365 278,221 34,390 84.07%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 167,898 98,592 85,863 56,633 75,318 - - -
Div Payout % 81.05% 40.69% 44.08% 65.84% 64.13% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,340,122 985,978 869,354 545,792 525,365 278,221 34,390 84.07%
NOSH 1,049,594 985,978 857,774 845,272 809,874 676,609 563,782 10.90%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 12.89% 16.10% 34.61% 11.56% 16.99% 15.55% 13.71% -
ROE 15.46% 24.57% 22.41% 15.76% 22.35% 28.92% 163.55% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 154.55 156.86 86.74 92.43 85.36 79.02 70.89 13.86%
EPS 19.74 24.57 22.71 10.18 14.50 11.89 9.98 12.03%
DPS 16.00 10.00 10.01 6.70 9.30 0.00 0.00 -
NAPS 1.2768 1.00 1.0135 0.6457 0.6487 0.4112 0.061 65.97%
Adjusted Per Share Value based on latest NOSH - 845,272
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 146.24 139.44 67.08 70.44 62.33 48.21 36.03 26.28%
EPS 18.68 21.84 17.56 7.76 10.59 7.25 5.07 24.26%
DPS 15.14 8.89 7.74 5.11 6.79 0.00 0.00 -
NAPS 1.2082 0.8889 0.7838 0.4921 0.4736 0.2508 0.031 84.08%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.60 2.60 1.67 1.11 2.81 2.50 1.70 -
P/RPS 1.68 1.66 1.93 1.20 3.29 3.16 2.40 -5.76%
P/EPS 13.17 10.58 7.35 10.91 19.38 21.03 17.04 -4.20%
EY 7.59 9.45 13.60 9.17 5.16 4.76 5.87 4.37%
DY 6.15 3.85 5.99 6.04 3.31 0.00 0.00 -
P/NAPS 2.04 2.60 1.65 1.72 4.33 6.08 27.87 -35.31%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 23/02/11 24/02/10 27/02/09 28/02/08 28/02/07 02/03/06 -
Price 2.71 2.39 1.91 0.97 2.40 2.40 1.85 -
P/RPS 1.75 1.52 2.20 1.05 2.81 3.04 2.61 -6.44%
P/EPS 13.73 9.73 8.41 9.53 16.55 20.18 18.54 -4.88%
EY 7.28 10.28 11.89 10.49 6.04 4.95 5.39 5.13%
DY 5.90 4.18 5.24 6.91 3.88 0.00 0.00 -
P/NAPS 2.12 2.39 1.88 1.50 3.70 5.84 30.33 -35.80%

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