[MEDIA] YoY Cumulative 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- 110.09%
YoY- 400.53%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
Revenue 1,431,727 508,051 1,120,188 259,500 345,316 0 244,361 8.85%
PBT 114,038 37,618 90,223 176,028 178,836 -6 -7,164 -
Tax -46,718 -16,770 -38,661 -13,321 -13,495 0 7,164 -
NP 67,320 20,848 51,562 162,707 165,341 -6 0 -
-
NP to SH 64,625 21,845 55,231 162,707 165,341 -6 -16,898 -
-
Tax Rate 40.97% 44.58% 42.85% 7.57% 7.55% - - -
Total Cost 1,364,407 487,203 1,068,626 96,793 179,975 6 244,361 8.60%
-
Net Worth 680,160 637,345 632,132 329,848 306,891 294 -395,195 -
Dividend
30/06/23 30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
Div 16,637 - 16,637 - - - - -
Div Payout % 25.75% - 30.12% - - - - -
Equity
30/06/23 30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
Net Worth 680,160 637,345 632,132 329,848 306,891 294 -395,195 -
NOSH 1,109,190 1,109,190 1,109,190 540,734 540,683 301 170,342 9.40%
Ratio Analysis
30/06/23 30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
NP Margin 4.70% 4.10% 4.60% 62.70% 47.88% 0.00% 0.00% -
ROE 9.50% 3.43% 8.74% 49.33% 53.88% -2.03% 0.00% -
Per Share
30/06/23 30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
RPS 129.08 45.80 100.99 47.99 63.87 0.00 143.45 -0.50%
EPS 5.83 1.97 4.98 30.09 30.58 -1.99 -9.92 -
DPS 1.50 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.6132 0.5746 0.5699 0.61 0.5676 0.9782 -2.32 -
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/23 30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
RPS 129.08 45.80 100.99 23.40 31.13 0.00 22.03 8.85%
EPS 5.83 1.97 4.98 14.67 14.91 0.00 -1.52 -
DPS 1.50 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.6132 0.5746 0.5699 0.2974 0.2767 0.0003 -0.3563 -
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
Date 30/06/23 30/06/22 31/12/21 29/08/03 28/11/03 31/12/02 30/08/02 -
Price 0.405 0.39 0.415 0.22 1.47 0.59 0.75 -
P/RPS 0.31 0.85 0.41 0.46 2.30 0.00 0.00 -
P/EPS 6.95 19.80 8.33 0.73 4.81 -29.65 -21,292.84 -
EY 14.39 5.05 12.00 136.77 20.80 -3.37 0.00 -
DY 3.70 0.00 3.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.68 0.73 0.36 2.59 0.60 0.77 -0.73%
Price Multiplier on Announcement Date
30/06/23 30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
Date 30/08/23 24/08/22 23/02/22 16/10/03 29/01/04 - 31/10/02 -
Price 0.445 0.485 0.52 0.22 1.71 0.00 0.77 -
P/RPS 0.34 1.06 0.51 0.46 2.68 0.00 0.00 -
P/EPS 7.64 24.63 10.44 0.73 5.59 0.00 -21,860.65 -
EY 13.09 4.06 9.58 136.77 17.88 0.00 0.00 -
DY 3.37 0.00 2.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.84 0.91 0.36 3.01 0.00 0.79 -0.37%

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