[MEDIA] YoY Quarter Result on 30-Jun-2022

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022
Profit Trend
QoQ- 162.39%
YoY- 17.91%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 30/06/22 30/09/21 31/12/21 31/08/03 30/11/03 CAGR
Revenue 223,009 210,839 260,577 257,307 315,901 0 85,816 4.99%
PBT 12,506 14,005 23,207 13,715 47,557 0 2,809 7.91%
Tax -4,445 -8,598 -7,586 -7,144 -19,375 0 -175 17.94%
NP 8,061 5,407 15,621 6,571 28,182 0 2,634 5.87%
-
NP to SH 8,828 3,940 15,817 7,628 28,942 0 2,634 6.36%
-
Tax Rate 35.54% 61.39% 32.69% 52.09% 40.74% - 6.23% -
Total Cost 214,948 205,432 244,956 250,736 287,719 0 83,182 4.96%
-
Net Worth 680,160 671,398 637,345 603,182 632,132 103,652 305,113 4.17%
Dividend
30/06/23 31/03/23 30/06/22 30/09/21 31/12/21 31/08/03 30/11/03 CAGR
Div 16,637 - - - 16,637 - - -
Div Payout % 188.47% - - - 57.49% - - -
Equity
30/06/23 31/03/23 30/06/22 30/09/21 31/12/21 31/08/03 30/11/03 CAGR
Net Worth 680,160 671,398 637,345 603,182 632,132 103,652 305,113 4.17%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 169,921 537,551 3.76%
Ratio Analysis
30/06/23 31/03/23 30/06/22 30/09/21 31/12/21 31/08/03 30/11/03 CAGR
NP Margin 3.61% 2.56% 5.99% 2.55% 8.92% 0.00% 3.07% -
ROE 1.30% 0.59% 2.48% 1.26% 4.58% 0.00% 0.86% -
Per Share
30/06/23 31/03/23 30/06/22 30/09/21 31/12/21 31/08/03 30/11/03 CAGR
RPS 20.11 19.01 23.49 23.20 28.48 0.00 15.96 1.18%
EPS 0.80 0.36 1.43 0.69 2.61 0.00 0.49 2.53%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.6132 0.6053 0.5746 0.5438 0.5699 0.61 0.5676 0.39%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/23 31/03/23 30/06/22 30/09/21 31/12/21 31/08/03 30/11/03 CAGR
RPS 20.11 19.01 23.49 23.20 28.48 0.00 7.74 4.99%
EPS 0.80 0.36 1.43 0.69 2.61 0.00 0.24 6.33%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.6132 0.6053 0.5746 0.5438 0.5699 0.0934 0.2751 4.17%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 30/06/22 30/09/21 31/12/21 31/08/03 30/11/03 CAGR
Date 30/06/23 31/03/23 30/06/22 30/09/21 31/12/21 29/08/03 28/11/03 -
Price 0.405 0.405 0.39 0.49 0.415 0.22 1.47 -
P/RPS 2.01 2.13 1.66 2.11 1.46 0.00 9.21 -7.47%
P/EPS 50.89 114.02 27.35 71.25 15.90 0.00 300.00 -8.65%
EY 1.97 0.88 3.66 1.40 6.29 0.00 0.33 9.54%
DY 3.70 0.00 0.00 0.00 3.61 0.00 0.00 -
P/NAPS 0.66 0.67 0.68 0.90 0.73 0.36 2.59 -6.73%
Price Multiplier on Announcement Date
30/06/23 31/03/23 30/06/22 30/09/21 31/12/21 31/08/03 30/11/03 CAGR
Date 30/08/23 24/05/23 24/08/22 25/11/21 23/02/22 16/10/03 29/01/04 -
Price 0.445 0.42 0.485 0.495 0.52 0.22 1.71 -
P/RPS 2.21 2.21 2.06 2.13 1.83 0.00 10.71 -7.73%
P/EPS 55.91 118.24 34.01 71.98 19.93 0.00 348.98 -8.92%
EY 1.79 0.85 2.94 1.39 5.02 0.00 0.29 9.73%
DY 3.37 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 0.73 0.69 0.84 0.91 0.91 0.36 3.01 -6.97%

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