[MEDIA] QoQ Quarter Result on 30-Sep-2023 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 59.22%
YoY- 96.23%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 193,104 213,219 223,773 213,923 223,009 210,839 252,671 -16.42%
PBT 36,870 2,446 17,832 17,530 12,506 14,005 36,404 0.85%
Tax -4,102 -587 -5,737 -3,610 -4,445 -8,598 -9,522 -42.98%
NP 32,768 1,859 12,095 13,920 8,061 5,407 26,882 14.12%
-
NP to SH 33,213 2,465 10,713 14,056 8,828 3,940 22,849 28.34%
-
Tax Rate 11.13% 24.00% 32.17% 20.59% 35.54% 61.39% 26.16% -
Total Cost 160,336 211,360 211,678 200,003 214,948 205,432 225,789 -20.42%
-
Net Worth 723,974 690,809 688,258 677,609 680,160 671,398 667,405 5.57%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 16,637 - - - 16,637 - - -
Div Payout % 50.09% - - - 188.47% - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 723,974 690,809 688,258 677,609 680,160 671,398 667,405 5.57%
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
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 16.97% 0.87% 5.41% 6.51% 3.61% 2.56% 10.64% -
ROE 4.59% 0.36% 1.56% 2.07% 1.30% 0.59% 3.42% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 17.41 19.22 20.17 19.29 20.11 19.01 22.78 -16.42%
EPS 2.99 0.22 0.97 1.27 0.80 0.36 2.06 28.22%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.6527 0.6228 0.6205 0.6109 0.6132 0.6053 0.6017 5.57%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 17.66 19.50 20.46 19.56 20.39 19.28 23.11 -16.42%
EPS 3.04 0.23 0.98 1.29 0.81 0.36 2.09 28.40%
DPS 1.52 0.00 0.00 0.00 1.52 0.00 0.00 -
NAPS 0.6621 0.6317 0.6294 0.6197 0.622 0.614 0.6103 5.58%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.455 0.455 0.465 0.44 0.405 0.405 0.42 -
P/RPS 2.61 2.37 2.30 2.28 2.01 2.13 1.84 26.27%
P/EPS 15.20 204.74 48.15 34.72 50.89 114.02 20.39 -17.79%
EY 6.58 0.49 2.08 2.88 1.97 0.88 4.90 21.73%
DY 3.30 0.00 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 0.70 0.73 0.75 0.72 0.66 0.67 0.70 0.00%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 29/05/24 28/02/24 29/11/23 30/08/23 24/05/23 22/02/23 -
Price 0.475 0.46 0.45 0.44 0.445 0.42 0.45 -
P/RPS 2.73 2.39 2.23 2.28 2.21 2.21 1.98 23.90%
P/EPS 15.86 206.99 46.59 34.72 55.91 118.24 21.85 -19.24%
EY 6.30 0.48 2.15 2.88 1.79 0.85 4.58 23.70%
DY 3.16 0.00 0.00 0.00 3.37 0.00 0.00 -
P/NAPS 0.73 0.74 0.73 0.72 0.73 0.69 0.75 -1.78%

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