[MEDIA] QoQ Quarter Result on 31-Dec-2021

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021
Profit Trend
QoQ- 279.42%
YoY- 53.64%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 237,157 260,577 247,474 315,901 257,307 292,447 254,533 -4.60%
PBT 13,505 23,207 14,411 47,557 13,715 19,333 9,618 25.36%
Tax -7,383 -7,586 -9,184 -19,375 -7,144 -6,683 -5,099 27.95%
NP 6,122 15,621 5,227 28,182 6,571 12,650 4,519 22.41%
-
NP to SH 7,163 15,817 6,028 28,942 7,628 13,415 5,246 23.05%
-
Tax Rate 54.67% 32.69% 63.73% 40.74% 52.09% 34.57% 53.02% -
Total Cost 231,035 244,956 242,247 287,719 250,736 279,797 250,014 -5.12%
-
Net Worth 644,555 637,345 621,479 632,132 603,182 595,528 582,107 7.02%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 16,637 - - - -
Div Payout % - - - 57.49% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 644,555 637,345 621,479 632,132 603,182 595,528 582,107 7.02%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.58% 5.99% 2.11% 8.92% 2.55% 4.33% 1.78% -
ROE 1.11% 2.48% 0.97% 4.58% 1.26% 2.25% 0.90% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 21.38 23.49 22.31 28.48 23.20 26.37 22.95 -4.61%
EPS 0.65 1.43 0.54 2.61 0.69 1.21 0.47 24.10%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.5811 0.5746 0.5603 0.5699 0.5438 0.5369 0.5248 7.02%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 21.38 23.49 22.31 28.48 23.20 26.37 22.95 -4.61%
EPS 0.65 1.43 0.54 2.61 0.69 1.21 0.47 24.10%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.5811 0.5746 0.5603 0.5699 0.5438 0.5369 0.5248 7.02%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.405 0.39 0.635 0.415 0.49 0.445 0.62 -
P/RPS 1.89 1.66 2.85 1.46 2.11 1.69 2.70 -21.14%
P/EPS 62.71 27.35 116.84 15.90 71.25 36.79 131.09 -38.80%
EY 1.59 3.66 0.86 6.29 1.40 2.72 0.76 63.50%
DY 0.00 0.00 0.00 3.61 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 1.13 0.73 0.90 0.83 1.18 -29.37%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 24/08/22 30/05/22 23/02/22 25/11/21 26/08/21 27/05/21 -
Price 0.45 0.485 0.535 0.52 0.495 0.52 0.655 -
P/RPS 2.10 2.06 2.40 1.83 2.13 1.97 2.85 -18.40%
P/EPS 69.68 34.01 98.44 19.93 71.98 43.00 138.49 -36.71%
EY 1.44 2.94 1.02 5.02 1.39 2.33 0.72 58.67%
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 0.77 0.84 0.95 0.91 0.91 0.97 1.25 -27.58%

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