[MEDIA] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -56.34%
YoY- 14.91%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 997,879 745,208 1,016,102 989,896 1,120,188 1,072,382 1,093,960 -5.92%
PBT 87,527 51,123 75,236 57,644 90,223 56,888 57,902 31.61%
Tax -33,675 -24,153 -33,540 -36,736 -38,661 -25,714 -24,284 24.27%
NP 53,852 26,970 41,696 20,908 51,562 31,173 33,618 36.78%
-
NP to SH 51,857 29,008 43,690 24,112 55,231 35,052 37,322 24.44%
-
Tax Rate 38.47% 47.24% 44.58% 63.73% 42.85% 45.20% 41.94% -
Total Cost 944,027 718,238 974,406 968,988 1,068,626 1,041,209 1,060,342 -7.43%
-
Net Worth 667,405 644,555 637,345 621,479 632,132 603,182 595,528 7.87%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - 16,637 - - -
Div Payout % - - - - 30.12% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 667,405 644,555 637,345 621,479 632,132 603,182 595,528 7.87%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 5.40% 3.62% 4.10% 2.11% 4.60% 2.91% 3.07% -
ROE 7.77% 4.50% 6.85% 3.88% 8.74% 5.81% 6.27% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 89.96 67.18 91.61 89.24 100.99 96.68 98.63 -5.93%
EPS 4.68 2.62 3.94 2.16 4.98 3.16 3.36 24.64%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.6017 0.5811 0.5746 0.5603 0.5699 0.5438 0.5369 7.87%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 91.25 68.15 92.92 90.52 102.44 98.07 100.04 -5.93%
EPS 4.74 2.65 4.00 2.20 5.05 3.21 3.41 24.47%
DPS 0.00 0.00 0.00 0.00 1.52 0.00 0.00 -
NAPS 0.6103 0.5894 0.5828 0.5683 0.5781 0.5516 0.5446 7.86%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.42 0.405 0.39 0.635 0.415 0.49 0.445 -
P/RPS 0.47 0.60 0.43 0.71 0.41 0.51 0.45 2.93%
P/EPS 8.98 15.49 9.90 29.21 8.33 15.51 13.23 -22.71%
EY 11.13 6.46 10.10 3.42 12.00 6.45 7.56 29.32%
DY 0.00 0.00 0.00 0.00 3.61 0.00 0.00 -
P/NAPS 0.70 0.70 0.68 1.13 0.73 0.90 0.83 -10.70%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 29/11/22 24/08/22 30/05/22 23/02/22 25/11/21 26/08/21 -
Price 0.45 0.45 0.485 0.535 0.52 0.495 0.52 -
P/RPS 0.50 0.67 0.53 0.60 0.51 0.51 0.53 -3.79%
P/EPS 9.63 17.21 12.31 24.61 10.44 15.66 15.45 -26.96%
EY 10.39 5.81 8.12 4.06 9.58 6.38 6.47 37.01%
DY 0.00 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 0.75 0.77 0.84 0.95 0.91 0.91 0.97 -15.71%

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