Stock MEDIA MEDIA PRIMA
Add to a list
To use this feature you must be a member
Log inSign up

Financials Media Prima

Equities

MEDIA

MYL4502OO000

Broadcasting

End-of-day quote BURSA MALAYSIA
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
0.48 MYR +7.87% Intraday chart for Media Prima +1.05% +3.23%
Feb. 28 Media Prima Berhad Reports Earnings Results for the Second Quarter and Six Months Ended December 31, 2023 CI
2023 Media Prima Berhad Announces Cessation of Mohd Rafiq Bin Mat Razali as Executive Member of Risk Committee CI

Valuation

Fiscal Period: June 2019 2020 2021 2023 2024 2025 2026
Capitalization 1 532.4 228.7 678.5 449.2 532.4 - -
Enterprise Value (EV) 1 530 228.7 678.5 277.4 443 352 239.8
P/E ratio -2.99 x -9.04 x 8.94 x 6.95 x 21.2 x 15.5 x 13.1 x
Yield - - 3.37% 3.7% 3.06% 3.16% 3.33%
Capitalization / Revenue 0.48 x 0.22 x 0.61 x 0.31 x 0.54 x 0.52 x 0.49 x
EV / Revenue 0.48 x 0.22 x 0.61 x 0.19 x 0.45 x 0.34 x 0.22 x
EV / EBITDA 7.02 x 1.99 x 3.25 x 1.1 x 3.28 x 2.3 x 1.47 x
EV / FCF 4.45 x -20.4 x 4.81 x 1.27 x 2.79 x 1.76 x 1.11 x
FCF Yield 22.5% -4.91% 20.8% 78.8% 35.8% 56.7% 90.5%
Price to Book 0.89 x 0.29 x 0.78 x 0.66 x 0.74 x 0.72 x 0.7 x
Nbr of stocks (in thousands) 1,109,199 1,524,735 1,524,735 1,109,199 1,109,199 - -
Reference price 2 0.4800 0.1500 0.4450 0.4050 0.4800 0.4800 0.4800
Announcement Date 2/26/20 2/25/21 2/23/22 8/30/23 - - -
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2023 2024 2025 2026
Net sales 1 1,106 1,042 1,120 1,432 990.8 1,027 1,077
EBITDA 1 75.45 115.2 209 253.1 135.1 153.2 163.1
EBIT 1 -48.32 2.312 117.3 129.3 53.4 68.84 75.53
Operating Margin -4.37% 0.22% 10.47% 9.03% 5.39% 6.7% 7.01%
Earnings before Tax (EBT) 1 -173 -5.787 90.22 114 45.17 58.37 66.1
Net income 1 -177.8 -18.38 55.23 64.62 27.45 34.72 39.58
Net margin -16.08% -1.76% 4.93% 4.51% 2.77% 3.38% 3.67%
EPS 2 -0.1603 -0.0166 0.0498 0.0583 0.0227 0.0310 0.0366
Free Cash Flow 1 119.1 -11.23 140.9 218.5 158.8 199.5 217
FCF margin 10.77% -1.08% 12.58% 15.26% 16.03% 19.42% 20.14%
FCF Conversion (EBITDA) 157.81% - 67.42% 86.32% 117.54% 130.26% 133.05%
FCF Conversion (Net income) - - 255.14% 338.14% 578.51% 574.65% 548.26%
Dividend per Share 2 - - 0.0150 0.0150 0.0147 0.0152 0.0160
Announcement Date 2/26/20 2/25/21 2/23/22 8/30/23 - - -
1MYR in Million2MYR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2023 Q1 2023 Q3
Net sales 1 237.2 247.5
EBITDA 1 - 33.86
EBIT 1 - 15.97
Operating Margin - 6.45%
Earnings before Tax (EBT) 1 - 14
Net income 1 - 3.94
Net margin - 1.59%
EPS 2 0.006500 0.003600
Dividend per Share - -
Announcement Date 11/29/22 5/24/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2023 2024 2025 2026
Net Debt 1 - - - - - - -
Net Cash position 1 2.38 - - 172 89.4 180 293
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 1 119 -11.2 141 219 159 200 217
ROE (net income / shareholders' equity) -25.3% -3.13% 9.14% 9.85% 4.53% 5.32% 6.1%
ROA (Net income/ Total Assets) -13.1% -1.33% 3.97% 4.6% 2.3% 3.08% 4.01%
Assets 1 1,363 1,386 1,391 1,406 1,196 1,129 987.9
Book Value Per Share 2 0.5400 0.5200 0.5700 0.6100 0.6500 0.6600 0.6900
Cash Flow per Share 2 0.1200 -0 0.2400 0.2600 0.1100 0.1100 -
Capex 1 17.6 11.2 127 70.2 26.5 26.5 26.6
Capex / Sales 1.59% 1.07% 11.3% 4.9% 2.67% 2.58% 2.47%
Announcement Date 2/26/20 2/25/21 2/23/22 8/30/23 - - -
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Media Prima

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
7
Last Close Price
0.48 MYR
Average target price
0.3971 MYR
Spread / Average Target
-17.26%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Television Broadcasting

1st Jan change Capi.
MEDIA PRIMA Stock Media Prima
+3.23% 112M
WARNER BROS. DISCOVERY, INC. Stock Warner Bros. Discovery, Inc.
-35.33% 18.03B
FOX CORPORATION Stock Fox Corporation
+5.59% 14.18B
NEXSTAR MEDIA GROUP, INC. Stock Nexstar Media Group, Inc.
+3.13% 5.27B
RTL GROUP S.A. Stock RTL Group S.A.
-17.19% 4.79B
NIPPON TELEVISION HOLDINGS, INC. Stock Nippon Television Holdings, Inc.
+48.10% 3.69B
SUN TV NETWORK LIMITED Stock Sun TV Network Limited
-7.98% 3.09B
TEGNA INC. Stock TEGNA Inc.
-9.22% 2.4B
M6 MÉTROPOLE TÉLÉVISION Stock M6 Métropole Télévision
+2.47% 1.78B
NINE ENTERTAINMENT CO. HOLDINGS LIMITED Stock Nine Entertainment Co. Holdings Limited
-26.73% 1.59B
Television Broadcasting
  1. Stock Market
  2. Equities
  3. MEDIA Stock
  4. Financials Media Prima