[MEDIA] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 51.54%
YoY- 118.03%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 193,104 223,009 298,086 304,625 290,899 306,189 318,634 -6.45%
PBT 36,870 12,506 21,132 -99,662 82,386 -328,770 -4,839 -
Tax -4,102 -4,445 -2,999 -6,665 -1,251 -55,971 6,705 -
NP 32,768 8,061 18,133 -106,327 81,135 -384,741 1,866 46.52%
-
NP to SH 33,213 8,828 18,837 -104,455 79,203 -378,152 4,996 28.72%
-
Tax Rate 11.13% 35.54% 14.19% - 1.52% - - -
Total Cost 160,336 214,948 279,953 410,952 209,764 690,930 316,768 -8.67%
-
Net Worth 723,974 680,160 576,894 598,080 808,599 766,672 1,461,580 -8.94%
Dividend
30/06/24 30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 16,637 16,637 - - - - 44,367 -12.25%
Div Payout % 50.09% 188.47% - - - - 888.06% -
Equity
30/06/24 30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 723,974 680,160 576,894 598,080 808,599 766,672 1,461,580 -8.94%
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 30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 16.97% 3.61% 6.08% -34.90% 27.89% -125.65% 0.59% -
ROE 4.59% 1.30% 3.27% -17.47% 9.80% -49.32% 0.34% -
Per Share
30/06/24 30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 17.41 20.11 26.87 27.46 26.23 27.60 28.73 -6.45%
EPS 2.99 0.80 1.70 -9.42 7.14 -34.09 0.45 28.71%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 4.00 -12.25%
NAPS 0.6527 0.6132 0.5201 0.5392 0.729 0.6912 1.3177 -8.94%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/24 30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 17.66 20.39 27.26 27.86 26.60 28.00 29.14 -6.45%
EPS 3.04 0.81 1.72 -9.55 7.24 -34.58 0.46 28.62%
DPS 1.52 1.52 0.00 0.00 0.00 0.00 4.06 -12.27%
NAPS 0.6621 0.622 0.5276 0.5469 0.7394 0.7011 1.3366 -8.93%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/06/24 30/06/23 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.455 0.405 0.285 0.28 0.345 0.76 1.15 -
P/RPS 2.61 2.01 1.06 1.02 1.32 2.75 4.00 -5.53%
P/EPS 15.20 50.89 16.78 -2.97 4.83 -2.23 255.32 -31.34%
EY 6.58 1.97 5.96 -33.63 20.70 -44.86 0.39 45.74%
DY 3.30 3.70 0.00 0.00 0.00 0.00 3.48 -0.70%
P/NAPS 0.70 0.66 0.55 0.52 0.47 1.10 0.87 -2.85%
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/08/24 30/08/23 25/02/21 26/02/20 27/02/19 22/02/18 23/02/17 -
Price 0.475 0.445 0.55 0.18 0.475 0.62 1.05 -
P/RPS 2.73 2.21 2.05 0.66 1.81 2.25 3.66 -3.83%
P/EPS 15.86 55.91 32.39 -1.91 6.65 -1.82 233.12 -30.11%
EY 6.30 1.79 3.09 -52.32 15.03 -54.99 0.43 43.02%
DY 3.16 3.37 0.00 0.00 0.00 0.00 3.81 -2.46%
P/NAPS 0.73 0.73 1.06 0.33 0.65 0.90 0.80 -1.21%

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