[MEDIA] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 78.77%
YoY- -6.11%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 855,692 1,431,727 1,208,718 997,879 745,208 1,016,102 989,896 -9.24%
PBT 70,120 114,038 101,532 87,527 51,123 75,236 57,644 13.93%
Tax -14,440 -46,718 -42,273 -33,675 -24,153 -33,540 -36,736 -46.30%
NP 55,680 67,320 59,259 53,852 26,970 41,696 20,908 92.01%
-
NP to SH 56,224 64,625 55,797 51,857 29,008 43,690 24,112 75.75%
-
Tax Rate 20.59% 40.97% 41.64% 38.47% 47.24% 44.58% 63.73% -
Total Cost 800,012 1,364,407 1,149,459 944,027 718,238 974,406 968,988 -11.98%
-
Net Worth 677,609 680,160 671,398 667,405 644,555 637,345 621,479 5.92%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 16,637 - - - - - -
Div Payout % - 25.75% - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 677,609 680,160 671,398 667,405 644,555 637,345 621,479 5.92%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.51% 4.70% 4.90% 5.40% 3.62% 4.10% 2.11% -
ROE 8.30% 9.50% 8.31% 7.77% 4.50% 6.85% 3.88% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 77.15 129.08 108.97 89.96 67.18 91.61 89.24 -9.24%
EPS 5.08 5.83 5.03 4.68 2.62 3.94 2.16 76.75%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6109 0.6132 0.6053 0.6017 0.5811 0.5746 0.5603 5.92%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 78.25 130.93 110.53 91.25 68.15 92.92 90.52 -9.24%
EPS 5.14 5.91 5.10 4.74 2.65 4.00 2.20 75.98%
DPS 0.00 1.52 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6197 0.622 0.614 0.6103 0.5894 0.5828 0.5683 5.93%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.44 0.405 0.405 0.42 0.405 0.39 0.635 -
P/RPS 0.57 0.31 0.37 0.47 0.60 0.43 0.71 -13.60%
P/EPS 8.68 6.95 8.05 8.98 15.49 9.90 29.21 -55.43%
EY 11.52 14.39 12.42 11.13 6.46 10.10 3.42 124.54%
DY 0.00 3.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.66 0.67 0.70 0.70 0.68 1.13 -25.93%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 30/08/23 24/05/23 22/02/23 29/11/22 24/08/22 30/05/22 -
Price 0.44 0.445 0.42 0.45 0.45 0.485 0.535 -
P/RPS 0.57 0.34 0.39 0.50 0.67 0.53 0.60 -3.35%
P/EPS 8.68 7.64 8.35 9.63 17.21 12.31 24.61 -50.04%
EY 11.52 13.09 11.98 10.39 5.81 8.12 4.06 100.29%
DY 0.00 3.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.73 0.69 0.75 0.77 0.84 0.95 -16.85%

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