[MEDIA] YoY 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
30/06/23 31/03/23 30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 CAGR
Revenue 1,431,727 1,208,718 1,016,102 1,120,188 283,090 295,985 0 -
PBT 114,038 101,532 75,236 90,223 192,030 153,288 -6 -
Tax -46,718 -42,273 -33,540 -38,661 -14,532 -11,567 0 -
NP 67,320 59,259 41,696 51,562 177,498 141,720 -6 -
-
NP to SH 64,625 55,797 43,690 55,231 177,498 141,720 -6 -
-
Tax Rate 40.97% 41.64% 44.58% 42.85% 7.57% 7.55% - -
Total Cost 1,364,407 1,149,459 974,406 1,068,626 105,592 154,264 6 82.46%
-
Net Worth 680,160 671,398 637,345 632,132 329,848 306,891 294 45.89%
Dividend
30/06/23 31/03/23 30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 CAGR
Div 16,637 - - 16,637 - - - -
Div Payout % 25.75% - - 30.12% - - - -
Equity
30/06/23 31/03/23 30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 CAGR
Net Worth 680,160 671,398 637,345 632,132 329,848 306,891 294 45.89%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 540,734 540,683 301 49.24%
Ratio Analysis
30/06/23 31/03/23 30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 CAGR
NP Margin 4.70% 4.90% 4.10% 4.60% 62.70% 47.88% 0.00% -
ROE 9.50% 8.31% 6.85% 8.74% 53.81% 46.18% -2.03% -
Per Share
30/06/23 31/03/23 30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 CAGR
RPS 129.08 108.97 91.61 100.99 52.35 54.74 0.00 -
EPS 5.83 5.03 3.94 4.98 32.83 26.21 -1.99 -
DPS 1.50 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.6132 0.6053 0.5746 0.5699 0.61 0.5676 0.9782 -2.25%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/23 31/03/23 30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 CAGR
RPS 129.08 108.97 91.61 100.99 25.52 26.68 0.00 -
EPS 5.83 5.03 3.94 4.98 16.00 12.78 0.00 -
DPS 1.50 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.6132 0.6053 0.5746 0.5699 0.2974 0.2767 0.0003 45.01%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 CAGR
Date 30/06/23 31/03/23 30/06/22 31/12/21 29/08/03 28/11/03 31/12/02 -
Price 0.405 0.405 0.39 0.415 0.22 1.47 0.59 -
P/RPS 0.31 0.37 0.43 0.41 0.42 2.69 0.00 -
P/EPS 6.95 8.05 9.90 8.33 0.67 5.61 -29.65 -
EY 14.39 12.42 10.10 12.00 149.21 17.83 -3.37 -
DY 3.70 0.00 0.00 3.61 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.68 0.73 0.36 2.59 0.60 0.46%
Price Multiplier on Announcement Date
30/06/23 31/03/23 30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 CAGR
Date 30/08/23 24/05/23 24/08/22 23/02/22 16/10/03 29/01/04 - -
Price 0.445 0.42 0.485 0.52 0.22 1.71 0.00 -
P/RPS 0.34 0.39 0.53 0.51 0.42 3.12 0.00 -
P/EPS 7.64 8.35 12.31 10.44 0.67 6.52 0.00 -
EY 13.09 11.98 8.12 9.58 149.21 15.33 0.00 -
DY 3.37 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 0.73 0.69 0.84 0.91 0.36 3.01 0.00 -

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