[MEDIA] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 7.28%
YoY- 31.55%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,577,160 926,524 762,881 738,014 547,729 421,579 344,932 28.81%
PBT 284,205 343,870 127,421 160,360 121,704 52,594 47,927 34.51%
Tax -46,878 -68,397 -25,251 -34,415 -23,043 -9,893 -12,026 25.43%
NP 237,327 275,473 102,170 125,945 98,661 42,701 35,901 36.97%
-
NP to SH 231,515 263,603 45,729 125,985 95,771 44,157 35,901 36.41%
-
Tax Rate 16.49% 19.89% 19.82% 21.46% 18.93% 18.81% 25.09% -
Total Cost 1,339,833 651,051 660,711 612,069 449,068 378,878 309,031 27.68%
-
Net Worth 1,315,403 102,375,987 1,227,437 583,028 398,548 40,337 236,701 33.07%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 98,592 85,863 56,633 75,318 - - - -
Div Payout % 42.59% 32.57% 123.85% 59.78% - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 1,315,403 102,375,987 1,227,437 583,028 398,548 40,337 236,701 33.07%
NOSH 1,035,505 975,845 2,002,672 848,905 781,467 607,499 539,183 11.48%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 15.05% 29.73% 13.39% 17.07% 18.01% 10.13% 10.41% -
ROE 17.60% 0.26% 3.73% 21.61% 24.03% 109.47% 15.17% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 152.31 94.95 38.09 86.94 70.09 69.40 63.97 15.54%
EPS 22.36 27.01 2.28 14.84 12.26 7.27 6.66 22.35%
DPS 9.52 8.80 2.83 8.87 0.00 0.00 0.00 -
NAPS 1.2703 104.91 0.6129 0.6868 0.51 0.0664 0.439 19.36%
Adjusted Per Share Value based on latest NOSH - 848,905
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 144.23 84.73 69.76 67.49 50.09 38.55 31.54 28.81%
EPS 21.17 24.11 4.18 11.52 8.76 4.04 3.28 36.43%
DPS 9.02 7.85 5.18 6.89 0.00 0.00 0.00 -
NAPS 1.2029 93.6198 1.1225 0.5332 0.3645 0.0369 0.2165 33.06%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.57 2.15 0.98 2.26 2.48 1.80 1.45 -
P/RPS 1.69 2.26 2.57 2.60 3.54 2.59 2.27 -4.79%
P/EPS 11.49 7.96 42.92 15.23 20.24 24.76 21.78 -10.10%
EY 8.70 12.56 2.33 6.57 4.94 4.04 4.59 11.24%
DY 3.70 4.09 2.89 3.93 0.00 0.00 0.00 -
P/NAPS 2.02 0.02 1.60 3.29 4.86 27.11 3.30 -7.85%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 12/05/11 19/05/10 15/05/09 28/05/08 18/05/07 19/06/06 19/05/05 -
Price 2.68 2.09 1.34 2.32 2.64 1.60 1.63 -
P/RPS 1.76 2.20 3.52 2.67 3.77 2.31 2.55 -5.98%
P/EPS 11.99 7.74 58.68 15.63 21.54 22.01 24.48 -11.21%
EY 8.34 12.92 1.70 6.40 4.64 4.54 4.08 12.64%
DY 3.55 4.21 2.11 3.82 0.00 0.00 0.00 -
P/NAPS 2.11 0.02 2.19 3.38 5.18 24.10 3.71 -8.97%

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