[MEDIA] QoQ Annualized Quarter Result on 31-Dec-2021

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021
Profit Trend
QoQ- 57.57%
YoY- 400.53%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 745,208 1,016,102 989,896 1,120,188 1,072,382 1,093,960 1,018,132 -18.76%
PBT 51,123 75,236 57,644 90,223 56,888 57,902 38,472 20.84%
Tax -24,153 -33,540 -36,736 -38,661 -25,714 -24,284 -21,836 6.94%
NP 26,970 41,696 20,908 51,562 31,173 33,618 16,636 37.96%
-
NP to SH 29,008 43,690 24,112 55,231 35,052 37,322 20,984 24.07%
-
Tax Rate 47.24% 44.58% 63.73% 42.85% 45.20% 41.94% 56.76% -
Total Cost 718,238 974,406 968,988 1,068,626 1,041,209 1,060,342 1,001,496 -19.86%
-
Net Worth 644,555 637,345 621,479 632,132 603,182 595,528 582,107 7.02%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 16,637 - - - -
Div Payout % - - - 30.12% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 644,555 637,345 621,479 632,132 603,182 595,528 582,107 7.02%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.62% 4.10% 2.11% 4.60% 2.91% 3.07% 1.63% -
ROE 4.50% 6.85% 3.88% 8.74% 5.81% 6.27% 3.60% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 67.18 91.61 89.24 100.99 96.68 98.63 91.79 -18.77%
EPS 2.62 3.94 2.16 4.98 3.16 3.36 1.88 24.74%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.5811 0.5746 0.5603 0.5699 0.5438 0.5369 0.5248 7.02%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 68.15 92.92 90.52 102.44 98.07 100.04 93.11 -18.76%
EPS 2.65 4.00 2.20 5.05 3.21 3.41 1.92 23.93%
DPS 0.00 0.00 0.00 1.52 0.00 0.00 0.00 -
NAPS 0.5894 0.5828 0.5683 0.5781 0.5516 0.5446 0.5323 7.02%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.405 0.39 0.635 0.415 0.49 0.445 0.62 -
P/RPS 0.60 0.43 0.71 0.41 0.51 0.45 0.68 -7.99%
P/EPS 15.49 9.90 29.21 8.33 15.51 13.23 32.77 -39.29%
EY 6.46 10.10 3.42 12.00 6.45 7.56 3.05 64.85%
DY 0.00 0.00 0.00 3.61 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 1.13 0.73 0.90 0.83 1.18 -29.37%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 24/08/22 30/05/22 23/02/22 25/11/21 26/08/21 27/05/21 -
Price 0.45 0.485 0.535 0.52 0.495 0.52 0.655 -
P/RPS 0.67 0.53 0.60 0.51 0.51 0.53 0.71 -3.78%
P/EPS 17.21 12.31 24.61 10.44 15.66 15.45 34.62 -37.22%
EY 5.81 8.12 4.06 9.58 6.38 6.47 2.89 59.22%
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 0.77 0.84 0.95 0.91 0.91 0.97 1.25 -27.58%

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