[MEDIA] QoQ Cumulative Quarter Result on 30-Sep-2022 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 32.79%
YoY- 10.34%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,431,727 1,208,718 997,879 745,208 508,051 247,474 1,120,188 17.82%
PBT 114,038 101,532 87,527 51,123 37,618 14,411 90,223 16.95%
Tax -46,718 -42,273 -33,675 -24,153 -16,770 -9,184 -38,661 13.49%
NP 67,320 59,259 53,852 26,970 20,848 5,227 51,562 19.51%
-
NP to SH 64,625 55,797 51,857 29,008 21,845 6,028 55,231 11.07%
-
Tax Rate 40.97% 41.64% 38.47% 47.24% 44.58% 63.73% 42.85% -
Total Cost 1,364,407 1,149,459 944,027 718,238 487,203 242,247 1,068,626 17.74%
-
Net Worth 680,160 671,398 667,405 644,555 637,345 621,479 632,132 5.01%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 16,637 - - - - - 16,637 0.00%
Div Payout % 25.75% - - - - - 30.12% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 680,160 671,398 667,405 644,555 637,345 621,479 632,132 5.01%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.70% 4.90% 5.40% 3.62% 4.10% 2.11% 4.60% -
ROE 9.50% 8.31% 7.77% 4.50% 3.43% 0.97% 8.74% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 129.08 108.97 89.96 67.18 45.80 22.31 100.99 17.82%
EPS 5.83 5.03 4.68 2.62 1.97 0.54 4.98 11.10%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 1.50 0.00%
NAPS 0.6132 0.6053 0.6017 0.5811 0.5746 0.5603 0.5699 5.01%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 130.93 110.53 91.25 68.15 46.46 22.63 102.44 17.82%
EPS 5.91 5.10 4.74 2.65 2.00 0.55 5.05 11.08%
DPS 1.52 0.00 0.00 0.00 0.00 0.00 1.52 0.00%
NAPS 0.622 0.614 0.6103 0.5894 0.5828 0.5683 0.5781 5.01%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.405 0.405 0.42 0.405 0.39 0.635 0.415 -
P/RPS 0.31 0.37 0.47 0.60 0.85 2.85 0.41 -17.04%
P/EPS 6.95 8.05 8.98 15.49 19.80 116.84 8.33 -11.40%
EY 14.39 12.42 11.13 6.46 5.05 0.86 12.00 12.90%
DY 3.70 0.00 0.00 0.00 0.00 0.00 3.61 1.65%
P/NAPS 0.66 0.67 0.70 0.70 0.68 1.13 0.73 -6.51%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 24/05/23 22/02/23 29/11/22 24/08/22 30/05/22 23/02/22 -
Price 0.445 0.42 0.45 0.45 0.485 0.535 0.52 -
P/RPS 0.34 0.39 0.50 0.67 1.06 2.40 0.51 -23.74%
P/EPS 7.64 8.35 9.63 17.21 24.63 98.44 10.44 -18.83%
EY 13.09 11.98 10.39 5.81 4.06 1.02 9.58 23.20%
DY 3.37 0.00 0.00 0.00 0.00 0.00 2.88 11.07%
P/NAPS 0.73 0.69 0.75 0.77 0.84 0.95 0.91 -13.69%

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