[MEDIA] QoQ Annualized Quarter Result on 30-Sep-2021

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021
Profit Trend
QoQ- -6.08%
YoY- 170.64%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,016,102 989,896 1,120,188 1,072,382 1,093,960 1,018,132 1,041,565 -1.64%
PBT 75,236 57,644 90,223 56,888 57,902 38,472 -5,787 -
Tax -33,540 -36,736 -38,661 -25,714 -24,284 -21,836 -12,299 95.55%
NP 41,696 20,908 51,562 31,173 33,618 16,636 -18,086 -
-
NP to SH 43,690 24,112 55,231 35,052 37,322 20,984 -18,378 -
-
Tax Rate 44.58% 63.73% 42.85% 45.20% 41.94% 56.76% - -
Total Cost 974,406 968,988 1,068,626 1,041,209 1,060,342 1,001,496 1,059,651 -5.45%
-
Net Worth 637,345 621,479 632,132 603,182 595,528 582,107 576,894 6.88%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 16,637 - - - - -
Div Payout % - - 30.12% - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 637,345 621,479 632,132 603,182 595,528 582,107 576,894 6.88%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.10% 2.11% 4.60% 2.91% 3.07% 1.63% -1.74% -
ROE 6.85% 3.88% 8.74% 5.81% 6.27% 3.60% -3.19% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 91.61 89.24 100.99 96.68 98.63 91.79 93.90 -1.63%
EPS 3.94 2.16 4.98 3.16 3.36 1.88 -1.66 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.5746 0.5603 0.5699 0.5438 0.5369 0.5248 0.5201 6.88%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 92.92 90.52 102.44 98.07 100.04 93.11 95.25 -1.64%
EPS 4.00 2.20 5.05 3.21 3.41 1.92 -1.68 -
DPS 0.00 0.00 1.52 0.00 0.00 0.00 0.00 -
NAPS 0.5828 0.5683 0.5781 0.5516 0.5446 0.5323 0.5276 6.87%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.39 0.635 0.415 0.49 0.445 0.62 0.285 -
P/RPS 0.43 0.71 0.41 0.51 0.45 0.68 0.30 27.20%
P/EPS 9.90 29.21 8.33 15.51 13.23 32.77 -17.20 -
EY 10.10 3.42 12.00 6.45 7.56 3.05 -5.81 -
DY 0.00 0.00 3.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.13 0.73 0.90 0.83 1.18 0.55 15.23%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 30/05/22 23/02/22 25/11/21 26/08/21 27/05/21 25/02/21 -
Price 0.485 0.535 0.52 0.495 0.52 0.655 0.55 -
P/RPS 0.53 0.60 0.51 0.51 0.53 0.71 0.59 -6.91%
P/EPS 12.31 24.61 10.44 15.66 15.45 34.62 -33.20 -
EY 8.12 4.06 9.58 6.38 6.47 2.89 -3.01 -
DY 0.00 0.00 2.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.95 0.91 0.91 0.97 1.25 1.06 -14.40%

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