[MEDIA] YoY TTM Result on 30-Sep-2020 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
18-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 20.53%
YoY- -2539.22%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 873,924 961,244 1,048,104 1,092,313 1,201,027 1,208,117 1,337,491 -5.51%
PBT 50,314 87,121 -126,581 9,047 -350,516 -281,597 -5,304 -
Tax -14,379 -33,089 -15,965 -7,073 -56,369 -1,461 -34,387 -10.96%
NP 35,935 54,032 -142,546 1,974 -406,885 -283,058 -39,691 -
-
NP to SH 36,062 49,769 -141,670 5,808 -398,732 -267,463 -32,466 -
-
Tax Rate 28.58% 37.98% - 78.18% - - - -
Total Cost 837,989 907,212 1,190,650 1,090,339 1,607,912 1,491,175 1,377,182 -6.40%
-
Net Worth 690,809 671,398 558,037 711,101 746,041 1,144,795 1,478,772 -9.64%
Dividend
31/03/24 31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 16,637 - - - - 44,367 99,827 -21.24%
Div Payout % 46.14% - - - - 0.00% 0.00% -
Equity
31/03/24 31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 690,809 671,398 558,037 711,101 746,041 1,144,795 1,478,772 -9.64%
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
31/03/24 31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 4.11% 5.62% -13.60% 0.18% -33.88% -23.43% -2.97% -
ROE 5.22% 7.41% -25.39% 0.82% -53.45% -23.36% -2.20% -
Per Share
31/03/24 31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 78.79 86.66 94.49 98.48 108.28 108.92 120.58 -5.51%
EPS 3.25 4.49 -12.77 0.52 -35.95 -24.11 -2.93 -
DPS 1.50 0.00 0.00 0.00 0.00 4.00 9.00 -21.24%
NAPS 0.6228 0.6053 0.5031 0.6411 0.6726 1.0321 1.3332 -9.64%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/24 31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 79.92 87.90 95.85 99.89 109.83 110.48 122.31 -5.51%
EPS 3.30 4.55 -12.96 0.53 -36.46 -24.46 -2.97 -
DPS 1.52 0.00 0.00 0.00 0.00 4.06 9.13 -21.25%
NAPS 0.6317 0.614 0.5103 0.6503 0.6822 1.0469 1.3523 -9.64%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/03/24 31/03/23 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.455 0.405 0.175 0.47 0.49 0.805 1.32 -
P/RPS 0.58 0.47 0.19 0.48 0.45 0.74 1.09 -8.06%
P/EPS 13.99 9.03 -1.37 89.76 -1.36 -3.34 -45.10 -
EY 7.15 11.08 -72.98 1.11 -73.36 -29.95 -2.22 -
DY 3.30 0.00 0.00 0.00 0.00 4.97 6.82 -9.22%
P/NAPS 0.73 0.67 0.35 0.73 0.73 0.78 0.99 -3.97%
Price Multiplier on Announcement Date
31/03/24 31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/05/24 24/05/23 18/11/20 21/11/19 21/11/18 29/11/17 29/11/16 -
Price 0.46 0.42 0.18 0.275 0.41 0.695 1.21 -
P/RPS 0.58 0.48 0.19 0.28 0.38 0.64 1.00 -7.00%
P/EPS 14.15 9.36 -1.41 52.52 -1.14 -2.88 -41.34 -
EY 7.07 10.68 -70.96 1.90 -87.68 -34.70 -2.42 -
DY 3.26 0.00 0.00 0.00 0.00 5.76 7.44 -10.41%
P/NAPS 0.74 0.69 0.36 0.43 0.61 0.67 0.91 -2.71%

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