[MEDIA] YoY TTM 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- 4.29%
YoY- 17.0%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 30/06/22 30/09/21 31/12/21 31/08/03 30/11/03 CAGR
Revenue 923,676 961,244 1,081,259 1,102,373 1,120,188 59,298 85,816 12.89%
PBT 76,420 87,121 98,890 63,798 90,223 -2,222 2,809 18.36%
Tax -29,948 -33,089 -43,289 -21,925 -38,301 47 -175 30.01%
NP 46,472 54,032 55,601 41,873 51,922 -2,175 2,634 15.77%
-
NP to SH 42,780 49,769 58,415 45,126 55,231 -2,175 2,634 15.28%
-
Tax Rate 39.19% 37.98% 43.77% 34.37% 42.45% - 6.23% -
Total Cost 877,204 907,212 1,025,658 1,060,500 1,068,266 61,473 83,182 12.77%
-
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 - 16,637 - - -
Div Payout % 38.89% - 28.48% - 30.12% - - -
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 5.03% 5.62% 5.14% 3.80% 4.64% -3.67% 3.07% -
ROE 6.29% 7.41% 9.17% 7.48% 8.74% -2.10% 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 83.27 86.66 97.48 99.38 100.99 34.90 15.96 8.79%
EPS 3.86 4.49 5.27 4.07 4.98 -1.28 0.49 11.10%
DPS 1.50 0.00 1.50 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 83.27 86.66 97.48 99.39 100.99 5.35 7.74 12.88%
EPS 3.86 4.49 5.27 4.07 4.98 -0.20 0.24 15.23%
DPS 1.50 0.00 1.50 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 0.49 0.47 0.40 0.49 0.41 0.63 9.21 -13.90%
P/EPS 10.50 9.03 7.41 12.04 8.33 -17.19 300.00 -15.72%
EY 9.52 11.08 13.50 8.30 12.00 -5.82 0.33 18.71%
DY 3.70 0.00 3.85 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 - - -
Price 0.445 0.42 0.485 0.495 0.515 0.00 0.00 -
P/RPS 0.53 0.48 0.50 0.50 0.51 0.00 0.00 -
P/EPS 11.54 9.36 9.21 12.17 10.34 0.00 0.00 -
EY 8.67 10.68 10.86 8.22 9.67 0.00 0.00 -
DY 3.37 0.00 3.09 0.00 2.91 0.00 0.00 -
P/NAPS 0.73 0.69 0.84 0.91 0.90 0.00 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