[MEDIA] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 19.05%
YoY- 116.89%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 926,524 762,881 738,014 547,729 421,579 344,932 147,266 35.85%
PBT 343,870 127,421 160,360 121,704 52,594 47,927 11,284 76.68%
Tax -68,397 -25,251 -34,415 -23,043 -9,893 -12,026 -1,636 86.24%
NP 275,473 102,170 125,945 98,661 42,701 35,901 9,648 74.78%
-
NP to SH 263,603 45,729 125,985 95,771 44,157 35,901 9,648 73.50%
-
Tax Rate 19.89% 19.82% 21.46% 18.93% 18.81% 25.09% 14.50% -
Total Cost 651,051 660,711 612,069 449,068 378,878 309,031 137,618 29.55%
-
Net Worth 102,375,987 1,227,437 583,028 398,548 40,337 236,701 209,934 180.42%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 85,863 56,633 75,318 - - - - -
Div Payout % 32.57% 123.85% 59.78% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 102,375,987 1,227,437 583,028 398,548 40,337 236,701 209,934 180.42%
NOSH 975,845 2,002,672 848,905 781,467 607,499 539,183 539,538 10.37%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 29.73% 13.39% 17.07% 18.01% 10.13% 10.41% 6.55% -
ROE 0.26% 3.73% 21.61% 24.03% 109.47% 15.17% 4.60% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 94.95 38.09 86.94 70.09 69.40 63.97 27.29 23.08%
EPS 27.01 2.28 14.84 12.26 7.27 6.66 1.79 57.16%
DPS 8.80 2.83 8.87 0.00 0.00 0.00 0.00 -
NAPS 104.91 0.6129 0.6868 0.51 0.0664 0.439 0.3891 154.06%
Adjusted Per Share Value based on latest NOSH - 781,467
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 83.53 68.78 66.54 49.38 38.01 31.10 13.28 35.84%
EPS 23.77 4.12 11.36 8.63 3.98 3.24 0.87 73.50%
DPS 7.74 5.11 6.79 0.00 0.00 0.00 0.00 -
NAPS 92.298 1.1066 0.5256 0.3593 0.0364 0.2134 0.1893 180.41%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.15 0.98 2.26 2.48 1.80 1.45 1.79 -
P/RPS 2.26 2.57 2.60 3.54 2.59 2.27 6.56 -16.26%
P/EPS 7.96 42.92 15.23 20.24 24.76 21.78 100.10 -34.41%
EY 12.56 2.33 6.57 4.94 4.04 4.59 1.00 52.43%
DY 4.09 2.89 3.93 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.60 3.29 4.86 27.11 3.30 4.60 -59.58%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 19/05/10 15/05/09 28/05/08 18/05/07 19/06/06 19/05/05 - -
Price 2.09 1.34 2.32 2.64 1.60 1.63 0.00 -
P/RPS 2.20 3.52 2.67 3.77 2.31 2.55 0.00 -
P/EPS 7.74 58.68 15.63 21.54 22.01 24.48 0.00 -
EY 12.92 1.70 6.40 4.64 4.54 4.08 0.00 -
DY 4.21 2.11 3.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 2.19 3.38 5.18 24.10 3.71 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