[MEDIA] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 204.29%
YoY- 128.01%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 871,544 997,879 1,113,831 1,044,884 1,098,568 1,217,741 1,236,363 -5.23%
PBT 61,873 87,527 68,937 -170,678 2,862 -420,883 -292,005 -
Tax -22,390 -33,675 -21,849 -9,211 -6,177 -60,333 862 -
NP 39,483 53,852 47,088 -179,889 -3,315 -481,216 -291,143 -
-
NP to SH 37,537 51,857 49,928 -178,261 -737 -469,111 -275,735 -
-
Tax Rate 36.19% 38.47% 31.69% - 215.83% - - -
Total Cost 832,061 944,027 1,066,743 1,224,773 1,101,883 1,698,957 1,527,506 -8.91%
-
Net Worth 688,258 667,405 595,528 549,049 730,296 776,765 1,245,842 -8.71%
Dividend
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 16,637 - - - - - 66,551 -19.18%
Div Payout % 44.32% - - - - - 0.00% -
Equity
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 688,258 667,405 595,528 549,049 730,296 776,765 1,245,842 -8.71%
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
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 4.53% 5.40% 4.23% -17.22% -0.30% -39.52% -23.55% -
ROE 5.45% 7.77% 8.38% -32.47% -0.10% -60.39% -22.13% -
Per Share
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 78.57 89.96 100.42 94.20 99.04 109.79 111.47 -5.23%
EPS 3.38 4.68 4.50 -16.07 -0.07 -42.29 -24.86 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 6.00 -19.18%
NAPS 0.6205 0.6017 0.5369 0.495 0.6584 0.7003 1.1232 -8.71%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 79.70 91.25 101.86 95.55 100.46 111.36 113.06 -5.23%
EPS 3.43 4.74 4.57 -16.30 -0.07 -42.90 -25.22 -
DPS 1.52 0.00 0.00 0.00 0.00 0.00 6.09 -19.20%
NAPS 0.6294 0.6103 0.5446 0.5021 0.6678 0.7103 1.1393 -8.71%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.465 0.42 0.445 0.15 0.48 0.48 0.94 -
P/RPS 0.59 0.47 0.44 0.16 0.48 0.44 0.84 -5.28%
P/EPS 13.74 8.98 9.89 -0.93 -722.41 -1.13 -3.78 -
EY 7.28 11.13 10.12 -107.14 -0.14 -88.11 -26.45 -
DY 3.23 0.00 0.00 0.00 0.00 0.00 6.38 -9.93%
P/NAPS 0.75 0.70 0.83 0.30 0.73 0.69 0.84 -1.72%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/02/24 22/02/23 26/08/21 27/08/20 22/08/19 30/08/18 14/08/17 -
Price 0.45 0.45 0.52 0.19 0.48 0.41 0.745 -
P/RPS 0.57 0.50 0.52 0.20 0.48 0.37 0.67 -2.45%
P/EPS 13.30 9.63 11.55 -1.18 -722.41 -0.97 -3.00 -
EY 7.52 10.39 8.66 -84.59 -0.14 -103.15 -33.37 -
DY 3.33 0.00 0.00 0.00 0.00 0.00 8.05 -12.68%
P/NAPS 0.73 0.75 0.97 0.38 0.73 0.59 0.66 1.56%

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